| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1477 Neptune Ave, Encinitas, CA 92024 |
| Property Type | Single Family |
| Price | $4,600,000 |
| Price Change | $0 |
| Tax Assessed Value | $687,878 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 3.0 |
| Living Area | 2,382.0 |
| Lot Area | 8238.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -29.8% |
| Total ROI | -21.0% |
| Monthly Rent | $7,267 |
| Net Operating Income | $5,734 |
| Cap Rate | 1.5% |
| Monthly Cash Flow | -$22,833 |
| Gross Rent Multiplier | 52.7 |
| Debt Service Coverage Ratio | 0.2 |
| Principal and Interest | $23,624 |
| Tax | $4,943 |
| HOA Fees | $0 |
| Insurance | $1,533 |
| Total Payment | $30,100 |