| Property Detail Name | Property Detail Value |
|---|---|
| Address | 753 N Emerald Dr N, Vista, CA 92083 |
| Property Type | Single Family |
| Price | $1,399,999 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 2,056.0 |
| Lot Area | 0.62 |
| Lot Area Unit | ACRES |
| Year Built | 1973 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.6% |
| Monthly Rent | $4,823 |
| Net Operating Income | $4,403 |
| Cap Rate | 3.8% |
| Monthly Cash Flow | -$4,115 |
| Gross Rent Multiplier | 24.2 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $7,153 |
| Tax | $1,365 |
| HOA Fees | $0 |
| Insurance | $420 |
| Total Payment | $8,938 |