| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1220 Mossberg Ct, Vista, CA 92083 |
| Property Type | Single Family |
| Price | $750,000 |
| Price Change | -$25,000 |
| Tax Assessed Value | $188,228 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,266.0 |
| Lot Area | 6093.0 |
| Lot Area Unit | SQFT |
| Year Built | 1987 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.7% |
| Monthly Rent | $3,518 |
| Net Operating Income | $3,183 |
| Cap Rate | 5.1% |
| Monthly Cash Flow | -$1,336 |
| Gross Rent Multiplier | 17.8 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,788 |
| Tax | $731 |
| HOA Fees | $110 |
| Insurance | $225 |
| Total Payment | $4,854 |