| Property Detail Name | Property Detail Value |
|---|---|
| Address | 879 Cayley Ave, San Marcos, CA 92069 |
| Property Type | Single Family |
| Price | $1,573,000 |
| Price Change | -$22,800 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 2,835.0 |
| Lot Area | 6098.4 |
| Lot Area Unit | SQFT |
| Year Built | 2023 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -20.4% |
| Monthly Rent | $5,031 |
| Net Operating Income | $4,212 |
| Cap Rate | 3.2% |
| Monthly Cash Flow | -$5,359 |
| Gross Rent Multiplier | 26.1 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $8,037 |
| Tax | $1,534 |
| HOA Fees | $347 |
| Insurance | $472 |
| Total Payment | $10,390 |