| Property Detail Name | Property Detail Value |
|---|---|
| Address | 601-603 N Cedros Ave, Solana Beach, CA 92075 |
| Property Type | Single Family |
| Price | $8,600,000 |
| Price Change | -$70,000 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 6.0 |
| Living Area | 5,571.0 |
| Lot Area | 0.35594582185491275 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -29.1% |
| Monthly Rent | $14,500 |
| Net Operating Income | $11,633 |
| Cap Rate | 1.6% |
| Monthly Cash Flow | -$41,775 |
| Gross Rent Multiplier | 49.4 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $44,167 |
| Tax | $9,241 |
| HOA Fees | $0 |
| Insurance | $2,867 |
| Total Payment | $56,275 |