| Property Detail Name | Property Detail Value |
|---|---|
| Address | 640 Rain Willow Ln, Johns Creek, GA 30097 |
| Property Type | Single Family |
| Price | $850,000 |
| Price Change | -$29,999 |
| Tax Assessed Value | $687,300 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 5.0 |
| Living Area | 4,109.0 |
| Lot Area | 0.32 |
| Lot Area Unit | ACRES |
| Year Built | 1993 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -8.9% |
| Monthly Rent | $3,797 |
| Net Operating Income | $3,438 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$1,259 |
| Gross Rent Multiplier | 18.7 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $4,116 |
| Tax | $581 |
| HOA Fees | $104 |
| Insurance | $255 |
| Total Payment | $5,056 |