| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1948 Fairway Circle Dr, San Marcos, CA 92078 |
| Property Type | Condo |
| Price | $569,000 |
| Price Change | -$11,000 |
| Tax Assessed Value | $398,235 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,150.0 |
| Lot Area | 5.41 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.4% |
| Total ROI | -3.6% |
| Monthly Rent | $3,068 |
| Net Operating Income | $2,353 |
| Cap Rate | 5.0% |
| Monthly Cash Flow | -$1,174 |
| Gross Rent Multiplier | 15.5 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $2,916 |
| Tax | $611 |
| HOA Fees | $525 |
| Insurance | $190 |
| Total Payment | $4,242 |