| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1202 Sunrise Vw #103, San Marcos, CA 92078 |
| Property Type | Townhouse |
| Price | $749,000 |
| Price Change | $0 |
| Tax Assessed Value | $720,018 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,497.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.1% |
| Total ROI | -2.1% |
| Monthly Rent | $3,895 |
| Net Operating Income | $3,289 |
| Cap Rate | 5.3% |
| Monthly Cash Flow | -$1,256 |
| Gross Rent Multiplier | 16.0 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $3,740 |
| Tax | $805 |
| HOA Fees | $356 |
| Insurance | $250 |
| Total Payment | $5,151 |