| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1954 Cuervo Rd, Vista, CA 92084 |
| Property Type | Single Family |
| Price | $1,199,900 |
| Price Change | $0 |
| Tax Assessed Value | $328,684 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 2,376.0 |
| Lot Area | 1.1 |
| Lot Area Unit | ACRES |
| Year Built | 1985 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -6.5% |
| Monthly Rent | $6,329 |
| Net Operating Income | $5,969 |
| Cap Rate | 6.0% |
| Monthly Cash Flow | -$1,294 |
| Gross Rent Multiplier | 15.8 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $6,093 |
| Tax | $1,170 |
| HOA Fees | $0 |
| Insurance | $360 |
| Total Payment | $7,623 |