| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1183 Woodrail Dr, Vista, CA 92083 |
| Property Type | Single Family |
| Price | $770,000 |
| Price Change | -$10,000 |
| Tax Assessed Value | $770,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,292.0 |
| Lot Area | 7100.0 |
| Lot Area Unit | SQFT |
| Year Built | 1960 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.1% |
| Monthly Rent | $3,722 |
| Net Operating Income | $3,491 |
| Cap Rate | 5.4% |
| Monthly Cash Flow | -$1,170 |
| Gross Rent Multiplier | 17.2 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $3,910 |
| Tax | $751 |
| HOA Fees | $0 |
| Insurance | $231 |
| Total Payment | $4,892 |