| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1200 N Harbor Dr N #6D, Oceanside, CA 92054 |
| Property Type | Condo |
| Price | $1,288,888 |
| Price Change | $441,888 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 2.0 |
| Living Area | 1,364.0 |
| Lot Area | 1.2087 |
| Lot Area Unit | ACRES |
| Year Built | 1976 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.5% |
| Monthly Rent | $4,476 |
| Net Operating Income | $3,224 |
| Cap Rate | 3.0% |
| Monthly Cash Flow | -$4,618 |
| Gross Rent Multiplier | 24.0 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $6,585 |
| Tax | $1,257 |
| HOA Fees | $865 |
| Insurance | $387 |
| Total Payment | $9,094 |