| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1957 Friendly Dr, Vista, CA 92084 |
| Property Type | Single Family |
| Price | $1,275,000 |
| Price Change | $0 |
| Tax Assessed Value | $884,340 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 2,558.0 |
| Lot Area | 1.13 |
| Lot Area Unit | ACRES |
| Year Built | 1996 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.0% |
| Monthly Rent | $4,571 |
| Net Operating Income | $4,188 |
| Cap Rate | 3.9% |
| Monthly Cash Flow | -$3,623 |
| Gross Rent Multiplier | 23.2 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $6,568 |
| Tax | $1,243 |
| HOA Fees | $0 |
| Insurance | $383 |
| Total Payment | $8,194 |