| Property Detail Name | Property Detail Value |
|---|---|
| Address | 827 Bayberry Ct, San Marcos, CA 92069 |
| Property Type | Single Family |
| Price | $799,000 |
| Price Change | -$40,000 |
| Tax Assessed Value | $804,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 1,057.0 |
| Lot Area | 7405.2 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.8% |
| Total ROI | -1.9% |
| Monthly Rent | $3,864 |
| Net Operating Income | $3,538 |
| Cap Rate | 5.3% |
| Monthly Cash Flow | -$1,311 |
| Gross Rent Multiplier | 17.2 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $3,990 |
| Tax | $859 |
| HOA Fees | $60 |
| Insurance | $266 |
| Total Payment | $5,175 |