| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2033 Shady Tree Ln, Encinitas, CA 92024 |
| Property Type | Townhouse |
| Price | $1,186,900 |
| Price Change | $0 |
| Tax Assessed Value | $376,544 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,485.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1978 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.7% |
| Monthly Rent | $4,188 |
| Net Operating Income | $3,482 |
| Cap Rate | 3.5% |
| Monthly Cash Flow | -$3,702 |
| Gross Rent Multiplier | 23.6 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $6,027 |
| Tax | $1,157 |
| HOA Fees | $350 |
| Insurance | $356 |
| Total Payment | $7,890 |