| Property Detail Name | Property Detail Value |
|---|---|
| Address | 560 Ledge St, San Marcos, CA 92078 |
| Property Type | Single Family |
| Price | $3,995,000 |
| Price Change | $0 |
| Tax Assessed Value | $2,621,115 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 6.0 |
| Living Area | 4,825.0 |
| Lot Area | 0.6199954086317723 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -27.6% |
| Total ROI | -18.7% |
| Monthly Rent | $7,965 |
| Net Operating Income | $6,457 |
| Cap Rate | 1.9% |
| Monthly Cash Flow | -$18,353 |
| Gross Rent Multiplier | 41.8 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $20,517 |
| Tax | $4,293 |
| HOA Fees | $176 |
| Insurance | $1,332 |
| Total Payment | $26,318 |