| Property Detail Name | Property Detail Value |
|---|---|
| Address | 13675 Pine Needles Dr, Del Mar, CA 92014 |
| Property Type | Single Family |
| Price | $6,995,000 |
| Price Change | -$700,000 |
| Tax Assessed Value | $3,392,181 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 5.0 |
| Living Area | 5,037.0 |
| Lot Area | 9147.6 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -26.8% |
| Monthly Rent | $14,500 |
| Net Operating Income | $12,168 |
| Cap Rate | 2.1% |
| Monthly Cash Flow | -$31,273 |
| Gross Rent Multiplier | 40.2 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $35,924 |
| Tax | $7,517 |
| HOA Fees | $0 |
| Insurance | $2,332 |
| Total Payment | $45,773 |