| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5435 Chelsen Wood Dr, Johns Creek, GA 30097 |
| Property Type | Single Family |
| Price | $1,860,000 |
| Price Change | -$5,000 |
| Tax Assessed Value | $1,823,800 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 7.0 |
| Bathrooms | 7.0 |
| Living Area | 12,026.0 |
| Lot Area | 0.7682 |
| Lot Area Unit | ACRES |
| Year Built | 1985 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.3% |
| Monthly Rent | $6,434 |
| Net Operating Income | $5,876 |
| Cap Rate | 3.8% |
| Monthly Cash Flow | -$4,742 |
| Gross Rent Multiplier | 24.1 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $9,347 |
| Tax | $1,271 |
| HOA Fees | $0 |
| Insurance | $558 |
| Total Payment | $11,176 |