| Property Detail Name | Property Detail Value |
|---|---|
| Address | 485 Shelli Ln, Roswell, GA 30075 |
| Property Type | Single Family |
| Price | $700,000 |
| Price Change | -$25,000 |
| Tax Assessed Value | $503,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 2,585.0 |
| Lot Area | 8681.508 |
| Lot Area Unit | SQFT |
| Year Built | 1993 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.0% |
| Monthly Rent | $3,166 |
| Net Operating Income | $2,906 |
| Cap Rate | 5.0% |
| Monthly Cash Flow | -$1,049 |
| Gross Rent Multiplier | 18.4 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,477 |
| Tax | $478 |
| HOA Fees | $50 |
| Insurance | $210 |
| Total Payment | $4,215 |