| Property Detail Name | Property Detail Value |
|---|---|
| Address | 805 Harbor Cliff Way UNIT 214, Oceanside, CA 92054 |
| Property Type | Condo |
| Price | $864,900 |
| Price Change | -$15,000 |
| Tax Assessed Value | $620,222 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 4.0 |
| Living Area | 1,427.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2007 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.2% |
| Monthly Rent | $3,558 |
| Net Operating Income | $2,874 |
| Cap Rate | 4.0% |
| Monthly Cash Flow | -$2,338 |
| Gross Rent Multiplier | 20.3 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $4,369 |
| Tax | $843 |
| HOA Fees | $425 |
| Insurance | $259 |
| Total Payment | $5,896 |