| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5525 Bannergate Dr, Johns Creek, GA 30022 |
| Property Type | Single Family |
| Price | $1,000,000 |
| Price Change | $0 |
| Tax Assessed Value | $612,200 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 5.0 |
| Living Area | 4,772.0 |
| Lot Area | 0.4 |
| Lot Area Unit | ACRES |
| Year Built | 1987 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -5.6% |
| Monthly Rent | $5,076 |
| Net Operating Income | $4,767 |
| Cap Rate | 5.7% |
| Monthly Cash Flow | -$941 |
| Gross Rent Multiplier | 16.4 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $5,025 |
| Tax | $683 |
| HOA Fees | $9 |
| Insurance | $300 |
| Total Payment | $6,017 |