| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2525 Jefferson St APT B, Carlsbad, CA 92008 |
| Property Type | Condo |
| Price | $775,000 |
| Price Change | $0 |
| Tax Assessed Value | $861,899 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 988.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.5% |
| Total ROI | -3.8% |
| Monthly Rent | $4,042 |
| Net Operating Income | $3,186 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$1,619 |
| Gross Rent Multiplier | 16.0 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,972 |
| Tax | $833 |
| HOA Fees | $598 |
| Insurance | $258 |
| Total Payment | $5,661 |