| Property Detail Name | Property Detail Value |
|---|---|
| Address | 4045 Silverthorn Trce, Cumming, GA 30028 |
| Property Type | Single Family |
| Price | $675,000 |
| Price Change | -$20,000 |
| Tax Assessed Value | $587,820 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 3.0 |
| Living Area | 2,948.0 |
| Lot Area | 9583.2 |
| Lot Area Unit | SQFT |
| Year Built | 2011 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.7% |
| Monthly Rent | $2,575 |
| Net Operating Income | $2,303 |
| Cap Rate | 4.1% |
| Monthly Cash Flow | -$1,432 |
| Gross Rent Multiplier | 21.8 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $3,364 |
| Tax | $371 |
| HOA Fees | $69 |
| Insurance | $203 |
| Total Payment | $4,007 |