| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5041 El Secreto, Rancho Santa Fe, CA 92067 |
| Property Type | Single Family |
| Price | $6,550,000 |
| Price Change | -$440,000 |
| Tax Assessed Value | $3,066,556 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 7.0 |
| Bathrooms | 8.0 |
| Living Area | 7,850.0 |
| Lot Area | 2.3 |
| Lot Area Unit | ACRES |
| Year Built | 1978 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.5% |
| Monthly Rent | $22,675 |
| Net Operating Income | $20,710 |
| Cap Rate | 3.8% |
| Monthly Cash Flow | -$19,142 |
| Gross Rent Multiplier | 24.1 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $33,466 |
| Tax | $6,386 |
| HOA Fees | $0 |
| Insurance | $1,965 |
| Total Payment | $41,817 |