| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3173 Ainsley Way, Duluth, GA 30097 |
| Property Type | Single Family |
| Price | $615,000 |
| Price Change | -$4,000 |
| Tax Assessed Value | $592,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 3,020.0 |
| Lot Area | 3659.04 |
| Lot Area Unit | SQFT |
| Year Built | 2015 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -7.7% |
| Monthly Rent | $3,041 |
| Net Operating Income | $2,716 |
| Cap Rate | 5.3% |
| Monthly Cash Flow | -$790 |
| Gross Rent Multiplier | 16.9 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $3,055 |
| Tax | $451 |
| HOA Fees | $140 |
| Insurance | $185 |
| Total Payment | $3,831 |