| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2748 Waterbury Way, Carlsbad, CA 92010 |
| Property Type | Single Family |
| Price | $1,585,000 |
| Price Change | -$40,000 |
| Tax Assessed Value | $348,752 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 2,335.0 |
| Lot Area | 0.27 |
| Lot Area Unit | ACRES |
| Year Built | 1984 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.7% |
| Monthly Rent | $5,702 |
| Net Operating Income | $5,226 |
| Cap Rate | 4.0% |
| Monthly Cash Flow | -$4,417 |
| Gross Rent Multiplier | 23.2 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $8,098 |
| Tax | $1,545 |
| HOA Fees | $0 |
| Insurance | $476 |
| Total Payment | $10,119 |