| Property Detail Name | Property Detail Value |
|---|---|
| Address | 802 Regal Rd APT 4M, Encinitas, CA 92024 |
| Property Type | Townhouse |
| Price | $825,000 |
| Price Change | $0 |
| Tax Assessed Value | $626,110 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 2.0 |
| Living Area | 1,052.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1974 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.2% |
| Monthly Rent | $3,121 |
| Net Operating Income | $2,353 |
| Cap Rate | 3.4% |
| Monthly Cash Flow | -$2,640 |
| Gross Rent Multiplier | 22.0 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $4,189 |
| Tax | $804 |
| HOA Fees | $520 |
| Insurance | $248 |
| Total Payment | $5,761 |