| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2275-77 Cameo Rd, Carlsbad, CA 92008 |
| Property Type | Single Family |
| Price | $1,699,000 |
| Price Change | -$100,000 |
| Tax Assessed Value | $544,059 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 4.0 |
| Living Area | 2,590.0 |
| Lot Area | 10018.8 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.8% |
| Total ROI | -6.0% |
| Monthly Rent | $6,921 |
| Net Operating Income | $6,355 |
| Cap Rate | 4.5% |
| Monthly Cash Flow | -$3,620 |
| Gross Rent Multiplier | 20.5 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $8,149 |
| Tax | $1,826 |
| HOA Fees | $0 |
| Insurance | $566 |
| Total Payment | $10,541 |