| Property Detail Name | Property Detail Value |
|---|---|
| Address | 367 Liverpool Dr, Cardiff, CA 92007 |
| Property Type | Single Family |
| Price | $6,549,000 |
| Price Change | $0 |
| Tax Assessed Value | $4,809,393 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 5.0 |
| Living Area | 4,000.0 |
| Lot Area | 5000.0 |
| Lot Area Unit | SQFT |
| Year Built | 2020 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.5% |
| Monthly Rent | $18,638 |
| Net Operating Income | $16,673 |
| Cap Rate | 3.1% |
| Monthly Cash Flow | -$23,450 |
| Gross Rent Multiplier | 29.3 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $33,738 |
| Tax | $6,385 |
| HOA Fees | $0 |
| Insurance | $1,965 |
| Total Payment | $42,088 |