| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1411 Kelly St, Rossville, GA 30741 |
| Property Type | Lot |
| Price | $149,900 |
| Price Change | -$75,000 |
| Tax Assessed Value | $88,283 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 0 |
| Bathrooms | 0 |
| Living Area | 0 |
| Lot Area | 27.65 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 20.9% |
| Monthly Rent | $1,500 |
| Net Operating Income | $1,450 |
| Cap Rate | 11.6% |
| Monthly Cash Flow | $523 |
| Gross Rent Multiplier | 8.3 |
| Debt Service Coverage Ratio | 1.7 |
| Principal and Interest | $838 |
| Tax | $89 |
| HOA Fees | $0 |
| Insurance | $50 |
| Total Payment | $977 |