| Property Detail Name | Property Detail Value |
|---|---|
| Address | 763 Cromwell Way, Vista, CA 92084 |
| Property Type | Single Family |
| Price | $1,065,000 |
| Price Change | $0 |
| Tax Assessed Value | $661,007 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 4.0 |
| Living Area | 2,413.0 |
| Lot Area | 9900.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -3.5% |
| Total ROI | 3.7% |
| Monthly Rent | $6,055 |
| Net Operating Income | $5,700 |
| Cap Rate | 6.4% |
| Monthly Cash Flow | -$624 |
| Gross Rent Multiplier | 14.7 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $5,180 |
| Tax | $1,144 |
| HOA Fees | $0 |
| Insurance | $355 |
| Total Payment | $6,679 |