| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2086 Playa Rd, Carlsbad, CA 92009 |
| Property Type | Single Family |
| Price | $2,500,000 |
| Price Change | -$250,000 |
| Tax Assessed Value | $776,669 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 4.0 |
| Living Area | 3,463.0 |
| Lot Area | 0.33999999999999997 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.8% |
| Total ROI | -12.4% |
| Monthly Rent | $7,526 |
| Net Operating Income | $6,693 |
| Cap Rate | 3.2% |
| Monthly Cash Flow | -$7,830 |
| Gross Rent Multiplier | 27.7 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $11,837 |
| Tax | $2,686 |
| HOA Fees | $0 |
| Insurance | $833 |
| Total Payment | $15,356 |