| Property Detail Name | Property Detail Value |
|---|---|
| Address | 218 Falcon Pl, San Marcos, CA 92069 |
| Property Type | Single Family |
| Price | $1,398,000 |
| Price Change | -$51,000 |
| Tax Assessed Value | $1,388,934 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 3.0 |
| Living Area | 3,105.0 |
| Lot Area | 9147.6 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.9% |
| Total ROI | -2.8% |
| Monthly Rent | $6,586 |
| Net Operating Income | $5,985 |
| Cap Rate | 5.1% |
| Monthly Cash Flow | -$2,316 |
| Gross Rent Multiplier | 17.7 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $6,799 |
| Tax | $1,502 |
| HOA Fees | $135 |
| Insurance | $466 |
| Total Payment | $8,902 |