| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1230 Neptune Ave, Encinitas, CA 92024 |
| Property Type | Single Family |
| Price | $22,880,000 |
| Price Change | $0 |
| Tax Assessed Value | $2,654,950 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 7.0 |
| Living Area | 7,089.0 |
| Lot Area | 10018.8 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -36.0% |
| Total ROI | -27.2% |
| Monthly Rent | $12,324 |
| Net Operating Income | $4,697 |
| Cap Rate | 0.2% |
| Monthly Cash Flow | -$137,394 |
| Gross Rent Multiplier | 154.7 |
| Debt Service Coverage Ratio | 0.0 |
| Principal and Interest | $117,505 |
| Tax | $24,586 |
| HOA Fees | $0 |
| Insurance | $7,627 |
| Total Payment | $149,718 |