| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3014 Heatherton Park Way, Roswell, GA 30075 |
| Property Type | Townhouse |
| Price | $500,000 |
| Price Change | -$25,000 |
| Tax Assessed Value | $471,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 2,388.0 |
| Lot Area | 3484.8 |
| Lot Area Unit | SQFT |
| Year Built | 2011 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -0.7% |
| Monthly Rent | $3,277 |
| Net Operating Income | $2,812 |
| Cap Rate | 6.7% |
| Monthly Cash Flow | -$58 |
| Gross Rent Multiplier | 12.7 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $2,528 |
| Tax | $342 |
| HOA Fees | $315 |
| Insurance | $150 |
| Total Payment | $3,335 |