| Property Detail Name | Property Detail Value |
|---|---|
| Address | 6977 Las Colinas, Rancho Santa Fe, CA 92067 |
| Property Type | Single Family |
| Price | $10,700,000 |
| Price Change | $0 |
| Tax Assessed Value | $6,834,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 9.0 |
| Living Area | 10,502.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1999 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.7% |
| Monthly Rent | $35,006 |
| Net Operating Income | $31,796 |
| Cap Rate | 3.6% |
| Monthly Cash Flow | -$33,305 |
| Gross Rent Multiplier | 25.5 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $54,669 |
| Tax | $10,432 |
| HOA Fees | $0 |
| Insurance | $3,210 |
| Total Payment | $68,311 |