| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3406 Waters Edge Trl, Roswell, GA 30075 |
| Property Type | Townhouse |
| Price | $429,000 |
| Price Change | -$10,000 |
| Tax Assessed Value | $461,300 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 4.0 |
| Living Area | 2,344.0 |
| Lot Area | 871.2 |
| Lot Area Unit | SQFT |
| Year Built | 2004 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 3.7% |
| Monthly Rent | $3,228 |
| Net Operating Income | $2,629 |
| Cap Rate | 7.4% |
| Monthly Cash Flow | $261 |
| Gross Rent Multiplier | 11.1 |
| Debt Service Coverage Ratio | 1.3 |
| Principal and Interest | $2,075 |
| Tax | $293 |
| HOA Fees | $470 |
| Insurance | $129 |
| Total Payment | $2,967 |