| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1230 Neptune Ave, Encinitas, CA 92024 |
| Property Type | Single Family |
| Price | $24,650,000 |
| Price Change | -$200,000 |
| Tax Assessed Value | $2,602,893 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 7.0 |
| Living Area | 7,089.0 |
| Lot Area | 10018.8 |
| Lot Area Unit | SQFT |
| Year Built | 2024 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.4% |
| Monthly Rent | $85,697 |
| Net Operating Income | $78,302 |
| Cap Rate | 3.8% |
| Monthly Cash Flow | -$71,676 |
| Gross Rent Multiplier | 24.0 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $125,944 |
| Tax | $24,034 |
| HOA Fees | $0 |
| Insurance | $7,395 |
| Total Payment | $157,373 |