| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2115 Crystal Cove Way, San Marcos, CA 92078 |
| Property Type | Single Family |
| Price | $1,699,000 |
| Price Change | $0 |
| Tax Assessed Value | $720,343 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 4.0 |
| Living Area | 3,717.0 |
| Lot Area | 0.3830578512396694 |
| Lot Area Unit | ACRES |
| Year Built | 2002 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.1% |
| Monthly Rent | $7,570 |
| Net Operating Income | $6,910 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$3,428 |
| Gross Rent Multiplier | 18.7 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $8,681 |
| Tax | $1,657 |
| HOA Fees | $150 |
| Insurance | $510 |
| Total Payment | $10,998 |