| Property Detail Name | Property Detail Value |
|---|---|
| Address | 15878 Bella Siena, Rancho Santa Fe, CA 92067 |
| Property Type | Single Family |
| Price | $12,900,000 |
| Price Change | $0 |
| Tax Assessed Value | $9,000,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 8.0 |
| Living Area | 12,959.0 |
| Lot Area | 2.01 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -24.7% |
| Total ROI | -15.9% |
| Monthly Rent | $31,250 |
| Net Operating Income | $26,950 |
| Cap Rate | 2.5% |
| Monthly Cash Flow | -$53,163 |
| Gross Rent Multiplier | 34.4 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $66,251 |
| Tax | $13,862 |
| HOA Fees | $0 |
| Insurance | $4,300 |
| Total Payment | $84,413 |