| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1672 N Las Flores Dr, San Marcos, CA 92069 |
| Property Type | Single Family |
| Price | $1,289,000 |
| Price Change | -$10,000 |
| Tax Assessed Value | $1,250,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 4.0 |
| Living Area | 3,335.0 |
| Lot Area | 5438.0 |
| Lot Area Unit | SQFT |
| Year Built | 2013 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -14.8% |
| Monthly Rent | $5,137 |
| Net Operating Income | $4,667 |
| Cap Rate | 4.3% |
| Monthly Cash Flow | -$3,176 |
| Gross Rent Multiplier | 20.9 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $6,586 |
| Tax | $1,257 |
| HOA Fees | $83 |
| Insurance | $387 |
| Total Payment | $8,313 |