| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2167 Buena Creek Rd, Vista, CA 92084 |
| Property Type | Single Family |
| Price | $1,100,000 |
| Price Change | -$100,000 |
| Tax Assessed Value | $327,151 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 2,107.0 |
| Lot Area | 0.8199954086317722 |
| Lot Area Unit | ACRES |
| Year Built | 1965 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.9% |
| Monthly Rent | $4,086 |
| Net Operating Income | $3,556 |
| Cap Rate | 3.9% |
| Monthly Cash Flow | -$3,102 |
| Gross Rent Multiplier | 22.4 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $5,585 |
| Tax | $1,073 |
| HOA Fees | $200 |
| Insurance | $330 |
| Total Payment | $7,188 |