| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1445 Misty Sea Way, San Marcos, CA 92078 |
| Property Type | Single Family |
| Price | $2,350,000 |
| Price Change | -$45,000 |
| Tax Assessed Value | $945,352 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 6.0 |
| Living Area | 4,362.0 |
| Lot Area | 0.41 |
| Lot Area Unit | ACRES |
| Year Built | 2001 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.5% |
| Monthly Rent | $7,925 |
| Net Operating Income | $7,036 |
| Cap Rate | 3.6% |
| Monthly Cash Flow | -$7,262 |
| Gross Rent Multiplier | 24.7 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $12,007 |
| Tax | $2,291 |
| HOA Fees | $184 |
| Insurance | $705 |
| Total Payment | $15,187 |