| Property Detail Name | Property Detail Value |
|---|---|
| Address | 11129 Densford Way, Johns Creek, GA 30097 |
| Property Type | Single Family |
| Price | $779,000 |
| Price Change | -$20,900 |
| Tax Assessed Value | $521,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 3,234.0 |
| Lot Area | 9147.6 |
| Lot Area Unit | SQFT |
| Year Built | 2011 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -8.7% |
| Monthly Rent | $3,499 |
| Net Operating Income | $3,174 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$1,131 |
| Gross Rent Multiplier | 18.6 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,773 |
| Tax | $532 |
| HOA Fees | $91 |
| Insurance | $234 |
| Total Payment | $4,630 |