| Property Detail Name | Property Detail Value |
|---|---|
| Address | 317 N Melrose Dr UNIT H, Vista, CA 92083 |
| Property Type | Condo |
| Price | $429,900 |
| Price Change | -$20,000 |
| Tax Assessed Value | $210,309 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 1.0 |
| Bathrooms | 1.0 |
| Living Area | 892.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1981 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.9% |
| Monthly Rent | $2,433 |
| Net Operating Income | $1,854 |
| Cap Rate | 5.2% |
| Monthly Cash Flow | -$780 |
| Gross Rent Multiplier | 14.7 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $2,215 |
| Tax | $419 |
| HOA Fees | $450 |
| Insurance | $129 |
| Total Payment | $3,213 |