| Property Detail Name | Property Detail Value |
|---|---|
| Address | 7029-31 Las Colinas, Rancho Santa Fe, CA 92067 |
| Property Type | Single Family |
| Price | $18,450,000 |
| Price Change | $0 |
| Tax Assessed Value | $13,403,378 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 9.0 |
| Bathrooms | 12.0 |
| Living Area | 18,039.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2020 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.8% |
| Monthly Rent | $69,289 |
| Net Operating Income | $63,754 |
| Cap Rate | 4.1% |
| Monthly Cash Flow | -$48,501 |
| Gross Rent Multiplier | 22.2 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $94,266 |
| Tax | $17,989 |
| HOA Fees | $0 |
| Insurance | $5,535 |
| Total Payment | $117,790 |