| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3815 Cottage Dr, Alpharetta, GA 30004 |
| Property Type | Single Family |
| Price | $2,995,000 |
| Price Change | -$205,000 |
| Tax Assessed Value | $1,020,920 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 6.0 |
| Living Area | 7,868.0 |
| Lot Area | 10454.4 |
| Lot Area Unit | SQFT |
| Year Built | 2024 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.5% |
| Monthly Rent | $7,156 |
| Net Operating Income | $5,957 |
| Cap Rate | 2.4% |
| Monthly Cash Flow | -$10,740 |
| Gross Rent Multiplier | 34.9 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $15,050 |
| Tax | $1,647 |
| HOA Fees | $300 |
| Insurance | $899 |
| Total Payment | $17,896 |