| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5516 La Crescenta, Rancho Santa Fe, CA 92091 |
| Property Type | Single Family |
| Price | $15,595,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 7.0 |
| Living Area | 8,674.0 |
| Lot Area | 3.87 |
| Lot Area Unit | ACRES |
| Year Built | 2019 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -21.5% |
| Monthly Rent | $43,574 |
| Net Operating Income | $38,895 |
| Cap Rate | 3.0% |
| Monthly Cash Flow | -$55,989 |
| Gross Rent Multiplier | 29.8 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $79,679 |
| Tax | $15,205 |
| HOA Fees | $0 |
| Insurance | $4,679 |
| Total Payment | $99,563 |