| Property Detail Name | Property Detail Value |
|---|---|
| Address | 122 Diamante Rd, San Marcos, CA 92078 |
| Property Type | Townhouse |
| Price | $749,000 |
| Price Change | $0 |
| Tax Assessed Value | $624,017 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,389.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.5% |
| Total ROI | -4.5% |
| Monthly Rent | $3,518 |
| Net Operating Income | $2,988 |
| Cap Rate | 4.8% |
| Monthly Cash Flow | -$1,557 |
| Gross Rent Multiplier | 17.7 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,740 |
| Tax | $805 |
| HOA Fees | $280 |
| Insurance | $250 |
| Total Payment | $5,075 |