| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2205 Johnston Rd, Escondido, CA 92029 |
| Property Type | Single Family |
| Price | $1,200,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,028,694 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 4.0 |
| Living Area | 3,747.0 |
| Lot Area | 1.23 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -2.5% |
| Total ROI | 4.7% |
| Monthly Rent | $7,033 |
| Net Operating Income | $6,633 |
| Cap Rate | 6.6% |
| Monthly Cash Flow | -$493 |
| Gross Rent Multiplier | 14.2 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $5,836 |
| Tax | $1,290 |
| HOA Fees | $0 |
| Insurance | $400 |
| Total Payment | $7,526 |