| Property Detail Name | Property Detail Value |
|---|---|
| Address | 14428 Rancho Del Prado Trl, San Diego, CA 92127 |
| Property Type | Single Family |
| Price | $3,649,999 |
| Price Change | $0 |
| Tax Assessed Value | $1,859,195 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 6.0 |
| Living Area | 5,148.0 |
| Lot Area | 0.4 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.8% |
| Total ROI | -13.0% |
| Monthly Rent | $10,907 |
| Net Operating Income | $9,390 |
| Cap Rate | 3.1% |
| Monthly Cash Flow | -$13,277 |
| Gross Rent Multiplier | 27.9 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $18,745 |
| Tax | $3,922 |
| HOA Fees | $300 |
| Insurance | $1,217 |
| Total Payment | $24,184 |