| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5495 Hillgate Xing, Johns Creek, GA 30005 |
| Property Type | Single Family |
| Price | $620,000 |
| Price Change | -$4,000 |
| Tax Assessed Value | $497,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 2,105.0 |
| Lot Area | 0.32 |
| Lot Area Unit | ACRES |
| Year Built | 1990 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -8.1% |
| Monthly Rent | $2,878 |
| Net Operating Income | $2,586 |
| Cap Rate | 5.0% |
| Monthly Cash Flow | -$841 |
| Gross Rent Multiplier | 18.0 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $3,003 |
| Tax | $424 |
| HOA Fees | $106 |
| Insurance | $186 |
| Total Payment | $3,719 |