| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5439 Villas Dr, Bonsall, CA 92003 |
| Property Type | Single Family |
| Price | $539,000 |
| Price Change | -$9,000 |
| Tax Assessed Value | $153,702 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 3.0 |
| Living Area | 1,514.0 |
| Lot Area | 1818.0 |
| Lot Area Unit | SQFT |
| Year Built | 1980 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.5% |
| Monthly Rent | $3,301 |
| Net Operating Income | $2,439 |
| Cap Rate | 5.4% |
| Monthly Cash Flow | -$849 |
| Gross Rent Multiplier | 13.6 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $2,762 |
| Tax | $526 |
| HOA Fees | $700 |
| Insurance | $162 |
| Total Payment | $4,150 |