| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1820 Goldenrod Ln, Vista, CA 92081 |
| Property Type | Single Family |
| Price | $1,550,000 |
| Price Change | $0 |
| Tax Assessed Value | $681,957 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 2,833.0 |
| Lot Area | 10285.0 |
| Lot Area Unit | SQFT |
| Year Built | 1986 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.2% |
| Monthly Rent | $5,499 |
| Net Operating Income | $4,988 |
| Cap Rate | 3.9% |
| Monthly Cash Flow | -$4,442 |
| Gross Rent Multiplier | 23.5 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $7,919 |
| Tax | $1,511 |
| HOA Fees | $46 |
| Insurance | $465 |
| Total Payment | $9,941 |