| Property Detail Name | Property Detail Value |
|---|---|
| Address | 6054 Brookhaven Cir, Johns Creek, GA 30097 |
| Property Type | Single Family |
| Price | $999,999 |
| Price Change | -$50,000 |
| Tax Assessed Value | $753,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 5.0 |
| Living Area | 3,834.0 |
| Lot Area | 10410.84 |
| Lot Area Unit | SQFT |
| Year Built | 2015 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -7.7% |
| Monthly Rent | $4,656 |
| Net Operating Income | $4,356 |
| Cap Rate | 5.2% |
| Monthly Cash Flow | -$1,279 |
| Gross Rent Multiplier | 17.9 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $4,952 |
| Tax | $683 |
| HOA Fees | $0 |
| Insurance | $300 |
| Total Payment | $5,935 |