| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2005 Heathermere Way, Roswell, GA 30075 |
| Property Type | Single Family |
| Price | $789,000 |
| Price Change | -$10,990 |
| Tax Assessed Value | $645,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 3,690.0 |
| Lot Area | 6534.0 |
| Lot Area Unit | SQFT |
| Year Built | 2010 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -2.5% |
| Monthly Rent | $4,630 |
| Net Operating Income | $4,132 |
| Cap Rate | 6.3% |
| Monthly Cash Flow | -$326 |
| Gross Rent Multiplier | 14.2 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $3,919 |
| Tax | $539 |
| HOA Fees | $261 |
| Insurance | $237 |
| Total Payment | $4,956 |