| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2661 Shadowbrook Way, San Marcos, CA 92078 |
| Property Type | Single Family |
| Price | $1,714,999 |
| Price Change | -$34,778 |
| Tax Assessed Value | $1,161,027 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 5.0 |
| Living Area | 3,755.0 |
| Lot Area | 7082.0 |
| Lot Area Unit | SQFT |
| Year Built | 2005 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.5% |
| Monthly Rent | $6,326 |
| Net Operating Income | $5,712 |
| Cap Rate | 4.0% |
| Monthly Cash Flow | -$4,722 |
| Gross Rent Multiplier | 22.6 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $8,762 |
| Tax | $1,672 |
| HOA Fees | $100 |
| Insurance | $514 |
| Total Payment | $11,048 |