| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2036 Christy Ln, Del Mar, CA 92014 |
| Property Type | Single Family |
| Price | $3,695,000 |
| Price Change | -$155,000 |
| Tax Assessed Value | $1,847,131 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 2,598.0 |
| Lot Area | 0.27999999999999997 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -26.3% |
| Total ROI | -17.5% |
| Monthly Rent | $7,989 |
| Net Operating Income | $6,757 |
| Cap Rate | 2.2% |
| Monthly Cash Flow | -$16,190 |
| Gross Rent Multiplier | 38.5 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $18,976 |
| Tax | $3,971 |
| HOA Fees | $0 |
| Insurance | $1,232 |
| Total Payment | $24,179 |