| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3103 Madera Ct, Carlsbad, CA 92009 |
| Property Type | Single Family |
| Price | $1,549,000 |
| Price Change | -$50,000 |
| Tax Assessed Value | $222,343 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 3.0 |
| Living Area | 2,010.0 |
| Lot Area | 6534.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.1% |
| Total ROI | -3.3% |
| Monthly Rent | $7,045 |
| Net Operating Income | $6,497 |
| Cap Rate | 5.0% |
| Monthly Cash Flow | -$2,598 |
| Gross Rent Multiplier | 18.3 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $7,430 |
| Tax | $1,665 |
| HOA Fees | $32 |
| Insurance | $516 |
| Total Payment | $9,643 |