| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5075 Thornbury Way, Alpharetta, GA 30005 |
| Property Type | Single Family |
| Price | $937,500 |
| Price Change | -$7,500 |
| Tax Assessed Value | $697,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 5.0 |
| Living Area | 4,509.0 |
| Lot Area | 0.262 |
| Lot Area Unit | ACRES |
| Year Built | 2003 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -3.0% |
| Monthly Rent | $5,109 |
| Net Operating Income | $4,757 |
| Cap Rate | 6.1% |
| Monthly Cash Flow | -$468 |
| Gross Rent Multiplier | 15.3 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $4,584 |
| Tax | $641 |
| HOA Fees | $71 |
| Insurance | $281 |
| Total Payment | $5,577 |