| Property Detail Name | Property Detail Value |
|---|---|
| Address | 163 Nakomis Pl, Milton, GA 30004 |
| Property Type | Single Family |
| Price | $1,600,000 |
| Price Change | -$100,000 |
| Tax Assessed Value | $1,164,200 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 5.0 |
| Living Area | 4,130.0 |
| Lot Area | 0.262 |
| Lot Area Unit | ACRES |
| Year Built | 2015 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.0% |
| Monthly Rent | $5,308 |
| Net Operating Income | $4,606 |
| Cap Rate | 3.5% |
| Monthly Cash Flow | -$4,527 |
| Gross Rent Multiplier | 25.1 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $8,040 |
| Tax | $1,093 |
| HOA Fees | $222 |
| Insurance | $480 |
| Total Payment | $9,835 |