| Property Detail Name | Property Detail Value |
|---|---|
| Address | 30301 Calle La Reina, Bonsall, CA 92003 |
| Property Type | Single Family |
| Price | $2,300,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,501,080 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 4,079.0 |
| Lot Area | 3.54 |
| Lot Area Unit | ACRES |
| Year Built | 1991 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.0% |
| Monthly Rent | $7,395 |
| Net Operating Income | $6,705 |
| Cap Rate | 3.5% |
| Monthly Cash Flow | -$7,288 |
| Gross Rent Multiplier | 25.9 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $11,751 |
| Tax | $2,242 |
| HOA Fees | $0 |
| Insurance | $690 |
| Total Payment | $14,683 |