| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2190 Opal Rdg, Vista, CA 92081 |
| Property Type | Single Family |
| Price | $949,999 |
| Price Change | $0 |
| Tax Assessed Value | $404,898 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 2,667.0 |
| Lot Area | 0.34788797061524335 |
| Lot Area Unit | ACRES |
| Year Built | 1993 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -6.1% |
| Monthly Rent | $5,068 |
| Net Operating Income | $4,783 |
| Cap Rate | 6.0% |
| Monthly Cash Flow | -$967 |
| Gross Rent Multiplier | 15.6 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $4,824 |
| Tax | $926 |
| HOA Fees | $0 |
| Insurance | $285 |
| Total Payment | $6,035 |