| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1029 La Casa Dr, San Marcos, CA 92078 |
| Property Type | Single Family |
| Price | $990,000 |
| Price Change | -$89,000 |
| Tax Assessed Value | $268,706 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 2.0 |
| Living Area | 1,355.0 |
| Lot Area | 5100.0 |
| Lot Area Unit | SQFT |
| Year Built | 1979 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.3% |
| Monthly Rent | $3,684 |
| Net Operating Income | $3,135 |
| Cap Rate | 3.8% |
| Monthly Cash Flow | -$2,857 |
| Gross Rent Multiplier | 22.4 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $5,027 |
| Tax | $965 |
| HOA Fees | $252 |
| Insurance | $297 |
| Total Payment | $6,541 |