| Property Detail Name | Property Detail Value |
|---|---|
| Address | 465 Silver Shadow Dr, San Marcos, CA 92078 |
| Property Type | Single Family |
| Price | $1,299,000 |
| Price Change | $0 |
| Tax Assessed Value | $447,863 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 3.0 |
| Living Area | 2,544.0 |
| Lot Area | 0.8 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -14.4% |
| Total ROI | -7.2% |
| Monthly Rent | $5,209 |
| Net Operating Income | $4,601 |
| Cap Rate | 4.3% |
| Monthly Cash Flow | -$3,113 |
| Gross Rent Multiplier | 20.8 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $6,318 |
| Tax | $1,396 |
| HOA Fees | $175 |
| Insurance | $433 |
| Total Payment | $8,322 |