| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1233 Camino Del Lago, San Marcos, CA 92078 |
| Property Type | Multi Family |
| Price | $1,565,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,495,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 1,725.0 |
| Lot Area | 5.97 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -11.8% |
| Monthly Rent | $7,900 |
| Net Operating Income | $6,643 |
| Cap Rate | 5.1% |
| Monthly Cash Flow | -$3,076 |
| Gross Rent Multiplier | 16.5 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $8,037 |
| Tax | $1,682 |
| HOA Fees | $735 |
| Insurance | $522 |
| Total Payment | $10,976 |