| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1101 Goddard St, San Marcos, CA 92078 |
| Property Type | Townhouse |
| Price | $875,000 |
| Price Change | $0 |
| Tax Assessed Value | $517,151 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,740.0 |
| Lot Area | 2.61 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.1% |
| Total ROI | -7.2% |
| Monthly Rent | $3,827 |
| Net Operating Income | $3,104 |
| Cap Rate | 4.3% |
| Monthly Cash Flow | -$2,205 |
| Gross Rent Multiplier | 19.1 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $4,369 |
| Tax | $940 |
| HOA Fees | $431 |
| Insurance | $292 |
| Total Payment | $6,032 |