| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5911 Waters Edge Trl, Roswell, GA 30075 |
| Property Type | Condo |
| Price | $400,000 |
| Price Change | -$25,000 |
| Tax Assessed Value | $400,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 3.0 |
| Living Area | 1,800.0 |
| Lot Area | 1219.68 |
| Lot Area Unit | SQFT |
| Year Built | 2006 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 6.0% |
| Monthly Rent | $2,815 |
| Net Operating Income | $2,643 |
| Cap Rate | 7.9% |
| Monthly Cash Flow | $399 |
| Gross Rent Multiplier | 11.8 |
| Debt Service Coverage Ratio | 1.3 |
| Principal and Interest | $1,978 |
| Tax | $266 |
| HOA Fees | $55 |
| Insurance | $117 |
| Total Payment | $2,416 |