| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2004 Waters Edge Trl, Roswell, GA 30075 |
| Property Type | Townhouse |
| Price | $439,900 |
| Price Change | -$10,000 |
| Tax Assessed Value | $381,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 3.0 |
| Living Area | 1,824.0 |
| Lot Area | 1825.164 |
| Lot Area Unit | SQFT |
| Year Built | 2001 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -4.6% |
| Monthly Rent | $2,794 |
| Net Operating Income | $2,192 |
| Cap Rate | 6.0% |
| Monthly Cash Flow | -$340 |
| Gross Rent Multiplier | 13.1 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $2,231 |
| Tax | $301 |
| HOA Fees | $470 |
| Insurance | $132 |
| Total Payment | $3,134 |