| Property Detail Name | Property Detail Value |
|---|---|
| Address | 687 Ascot Dr #H, Vista, CA 92083 |
| Property Type | Townhouse |
| Price | $499,000 |
| Price Change | $0 |
| Tax Assessed Value | $443,793 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,159.0 |
| Lot Area | 3.98 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.3% |
| Total ROI | -2.4% |
| Monthly Rent | $2,814 |
| Net Operating Income | $2,168 |
| Cap Rate | 5.2% |
| Monthly Cash Flow | -$860 |
| Gross Rent Multiplier | 14.8 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $2,492 |
| Tax | $536 |
| HOA Fees | $480 |
| Insurance | $166 |
| Total Payment | $3,674 |