| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5423 Calzada Del Bosque, Rancho Santa Fe, CA 92067 |
| Property Type | Single Family |
| Price | $8,995,000 |
| Price Change | -$255,000 |
| Tax Assessed Value | $8,500,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 8.0 |
| Living Area | 9,160.0 |
| Lot Area | 4.78 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -29.6% |
| Monthly Rent | $14,500 |
| Net Operating Income | $11,499 |
| Cap Rate | 1.5% |
| Monthly Cash Flow | -$44,363 |
| Gross Rent Multiplier | 51.7 |
| Debt Service Coverage Ratio | 0.2 |
| Principal and Interest | $46,196 |
| Tax | $9,666 |
| HOA Fees | $3 |
| Insurance | $2,998 |
| Total Payment | $58,863 |