| Property Detail Name | Property Detail Value |
|---|---|
| Address | 7455 Capstan Dr, Carlsbad, CA 92011 |
| Property Type | Single Family |
| Price | $2,795,000 |
| Price Change | $0 |
| Tax Assessed Value | $2,418,930 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 4.0 |
| Living Area | 3,671.0 |
| Lot Area | 6969.6 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.1% |
| Monthly Rent | $9,995 |
| Net Operating Income | $8,929 |
| Cap Rate | 3.8% |
| Monthly Cash Flow | -$8,428 |
| Gross Rent Multiplier | 23.3 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $14,354 |
| Tax | $3,003 |
| HOA Fees | $134 |
| Insurance | $932 |
| Total Payment | $18,423 |