| Property Detail Name | Property Detail Value |
|---|---|
| Address | 517 Heather Ridge Rd, San Marcos, CA 92078 |
| Property Type | Single Family |
| Price | $995,000 |
| Price Change | $0 |
| Tax Assessed Value | $282,160 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 3.0 |
| Living Area | 1,797.0 |
| Lot Area | 6392.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.8% |
| Total ROI | -2.9% |
| Monthly Rent | $4,571 |
| Net Operating Income | $4,239 |
| Cap Rate | 5.1% |
| Monthly Cash Flow | -$1,799 |
| Gross Rent Multiplier | 18.1 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $4,969 |
| Tax | $1,069 |
| HOA Fees | $0 |
| Insurance | $332 |
| Total Payment | $6,370 |