| Property Detail Name | Property Detail Value |
|---|---|
| Address | 402 W Country Dr, Johns Creek, GA 30097 |
| Property Type | Single Family |
| Price | $1,175,000 |
| Price Change | -$75,000 |
| Tax Assessed Value | $1,047,100 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 4.0 |
| Living Area | 0.0 |
| Lot Area | 0.318 |
| Lot Area Unit | ACRES |
| Year Built | 1989 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -13.3% |
| Monthly Rent | $4,634 |
| Net Operating Income | $4,098 |
| Cap Rate | 4.2% |
| Monthly Cash Flow | -$2,609 |
| Gross Rent Multiplier | 21.1 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $5,904 |
| Tax | $803 |
| HOA Fees | $183 |
| Insurance | $353 |
| Total Payment | $7,243 |