| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1374 Palo Verde Way, Vista, CA 92083 |
| Property Type | Townhouse |
| Price | $699,000 |
| Price Change | -$15,000 |
| Tax Assessed Value | $671,057 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,679.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -8.8% |
| Total ROI | -0.8% |
| Monthly Rent | $3,898 |
| Net Operating Income | $3,216 |
| Cap Rate | 5.5% |
| Monthly Cash Flow | -$1,026 |
| Gross Rent Multiplier | 14.9 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $3,491 |
| Tax | $751 |
| HOA Fees | $449 |
| Insurance | $233 |
| Total Payment | $4,924 |