| Property Detail Name | Property Detail Value |
|---|---|
| Address | 4430 Cedar Bridge Walk, Suwanee, GA 30024 |
| Property Type | Townhouse |
| Price | $515,000 |
| Price Change | $0 |
| Tax Assessed Value | $413,360 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 1,867.0 |
| Lot Area | 2613.6 |
| Lot Area Unit | SQFT |
| Year Built | 2014 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.5% |
| Monthly Rent | $2,412 |
| Net Operating Income | $1,982 |
| Cap Rate | 4.6% |
| Monthly Cash Flow | -$905 |
| Gross Rent Multiplier | 17.8 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $2,604 |
| Tax | $283 |
| HOA Fees | $275 |
| Insurance | $155 |
| Total Payment | $3,317 |