| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1947 Edwin Ln, San Marcos, CA 92069 |
| Property Type | Single Family |
| Price | $895,000 |
| Price Change | -$50,000 |
| Tax Assessed Value | $407,250 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 1,217.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -13.4% |
| Total ROI | -5.5% |
| Monthly Rent | $3,727 |
| Net Operating Income | $3,429 |
| Cap Rate | 4.6% |
| Monthly Cash Flow | -$2,002 |
| Gross Rent Multiplier | 20.0 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $4,469 |
| Tax | $962 |
| HOA Fees | $0 |
| Insurance | $298 |
| Total Payment | $5,729 |