| Property Detail Name | Property Detail Value |
|---|---|
| Address | 553A Hygeia Ave, Encinitas, CA 92024 |
| Property Type | Condo |
| Price | $1,549,000 |
| Price Change | -$81,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,655.0 |
| Lot Area | 0.63 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.9% |
| Total ROI | -6.1% |
| Monthly Rent | $6,808 |
| Net Operating Income | $5,767 |
| Cap Rate | 4.5% |
| Monthly Cash Flow | -$3,328 |
| Gross Rent Multiplier | 19.0 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $7,430 |
| Tax | $1,665 |
| HOA Fees | $525 |
| Insurance | $516 |
| Total Payment | $10,136 |