| Property Detail Name | Property Detail Value |
|---|---|
| Address | 475 Rose Garden Ln, Alpharetta, GA 30009 |
| Property Type | Townhouse |
| Price | $1,180,000 |
| Price Change | -$45,000 |
| Tax Assessed Value | $642,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 2,640.0 |
| Lot Area | 2178.0 |
| Lot Area Unit | SQFT |
| Year Built | 2014 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -11.5% |
| Monthly Rent | $5,137 |
| Net Operating Income | $4,383 |
| Cap Rate | 4.5% |
| Monthly Cash Flow | -$2,266 |
| Gross Rent Multiplier | 19.1 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $5,843 |
| Tax | $806 |
| HOA Fees | $400 |
| Insurance | $354 |
| Total Payment | $7,403 |