| Property Detail Name | Property Detail Value |
|---|---|
| Address | 11020 Brunson Dr, Johns Creek, GA 30097 |
| Property Type | Townhouse |
| Price | $510,000 |
| Price Change | $0 |
| Tax Assessed Value | $469,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 4.0 |
| Living Area | 1,998.0 |
| Lot Area | 1306.8 |
| Lot Area Unit | SQFT |
| Year Built | 2006 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.5% |
| Monthly Rent | $2,596 |
| Net Operating Income | $2,128 |
| Cap Rate | 5.0% |
| Monthly Cash Flow | -$807 |
| Gross Rent Multiplier | 16.4 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $2,587 |
| Tax | $348 |
| HOA Fees | $315 |
| Insurance | $153 |
| Total Payment | $3,403 |