| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3635 Cottage Dr, Alpharetta, GA 30004 |
| Property Type | Single Family |
| Price | $3,150,000 |
| Price Change | $0 |
| Tax Assessed Value | $400,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 7.0 |
| Living Area | 6,535.0 |
| Lot Area | 9670.32 |
| Lot Area Unit | SQFT |
| Year Built | 2025 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -24.5% |
| Monthly Rent | $5,952 |
| Net Operating Income | $4,707 |
| Cap Rate | 1.8% |
| Monthly Cash Flow | -$12,855 |
| Gross Rent Multiplier | 44.1 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $15,829 |
| Tax | $1,733 |
| HOA Fees | $300 |
| Insurance | $945 |
| Total Payment | $18,807 |