| Property Detail Name | Property Detail Value |
|---|---|
| Address | 13630 Portofino Dr, Del Mar, CA 92014 |
| Property Type | Single Family |
| Price | $2,200,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,750,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 1,530.0 |
| Lot Area | 9000.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -20.3% |
| Total ROI | -13.9% |
| Monthly Rent | $6,072 |
| Net Operating Income | $5,339 |
| Cap Rate | 2.9% |
| Monthly Cash Flow | -$7,442 |
| Gross Rent Multiplier | 30.2 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $10,417 |
| Tax | $2,364 |
| HOA Fees | $0 |
| Insurance | $733 |
| Total Payment | $13,514 |