| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5025 Cinnabar Dr, Johns Creek, GA 30022 |
| Property Type | Single Family |
| Price | $700,000 |
| Price Change | $0 |
| Tax Assessed Value | $449,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 0.0 |
| Lot Area | 9496.08 |
| Lot Area Unit | SQFT |
| Year Built | 1991 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.2% |
| Monthly Rent | $2,810 |
| Net Operating Income | $2,531 |
| Cap Rate | 4.3% |
| Monthly Cash Flow | -$1,424 |
| Gross Rent Multiplier | 20.8 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $3,477 |
| Tax | $478 |
| HOA Fees | $69 |
| Insurance | $210 |
| Total Payment | $4,234 |