| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3427 Capalina Rd APT 25, San Marcos, CA 92069 |
| Property Type | Condo |
| Price | $399,000 |
| Price Change | $0 |
| Tax Assessed Value | $248,956 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 1.0 |
| Living Area | 788.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -8.9% |
| Total ROI | 0.2% |
| Monthly Rent | $2,441 |
| Net Operating Income | $1,908 |
| Cap Rate | 5.7% |
| Monthly Cash Flow | -$591 |
| Gross Rent Multiplier | 13.6 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $2,070 |
| Tax | $429 |
| HOA Fees | $400 |
| Insurance | $133 |
| Total Payment | $3,032 |