| Property Detail Name | Property Detail Value |
|---|---|
| Address | 581 Townsend Way, San Marcos, CA 92078 |
| Property Type | Condo |
| Price | $1,065,000 |
| Price Change | $0 |
| Tax Assessed Value | $823,385 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 1,703.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2023 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -14.8% |
| Monthly Rent | $4,385 |
| Net Operating Income | $3,797 |
| Cap Rate | 4.3% |
| Monthly Cash Flow | -$2,621 |
| Gross Rent Multiplier | 20.2 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $5,380 |
| Tax | $1,038 |
| HOA Fees | $268 |
| Insurance | $320 |
| Total Payment | $7,006 |