| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2014 Westbourne Way, Johns Creek, GA 30022 |
| Property Type | Single Family |
| Price | $2,450,000 |
| Price Change | $0 |
| Tax Assessed Value | $2,602,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 8.0 |
| Living Area | 10,871.0 |
| Lot Area | 0.643 |
| Lot Area Unit | ACRES |
| Year Built | 2006 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -26.6% |
| Monthly Rent | $4,176 |
| Net Operating Income | $3,124 |
| Cap Rate | 1.5% |
| Monthly Cash Flow | -$10,861 |
| Gross Rent Multiplier | 48.9 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $12,311 |
| Tax | $1,674 |
| HOA Fees | $317 |
| Insurance | $735 |
| Total Payment | $15,037 |