| Property Detail Name | Property Detail Value |
|---|---|
| Address | 100 Grand Crescent, Alpharetta, GA 30009 |
| Property Type | Townhouse |
| Price | $2,900,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,764,700 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 5.0 |
| Living Area | 3,747.0 |
| Lot Area | 3179.88 |
| Lot Area Unit | SQFT |
| Year Built | 2014 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -26.9% |
| Monthly Rent | $4,995 |
| Net Operating Income | $3,642 |
| Cap Rate | 1.5% |
| Monthly Cash Flow | -$12,989 |
| Gross Rent Multiplier | 48.4 |
| Debt Service Coverage Ratio | 0.2 |
| Principal and Interest | $14,649 |
| Tax | $1,982 |
| HOA Fees | $483 |
| Insurance | $870 |
| Total Payment | $17,984 |