| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2133 Cordero Rd, Del Mar, CA 92014 |
| Property Type | Single Family |
| Price | $4,295,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,149,419 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 5.0 |
| Living Area | 2,562.0 |
| Lot Area | 7000.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -28.2% |
| Monthly Rent | $7,900 |
| Net Operating Income | $6,468 |
| Cap Rate | 1.8% |
| Monthly Cash Flow | -$20,205 |
| Gross Rent Multiplier | 45.3 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $22,058 |
| Tax | $4,615 |
| HOA Fees | $0 |
| Insurance | $1,432 |
| Total Payment | $28,105 |