| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2164 Cosmo Way, San Marcos, CA 92078 |
| Property Type | Townhouse |
| Price | $749,900 |
| Price Change | $0 |
| Tax Assessed Value | $344,283 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 1,201.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2012 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.5% |
| Monthly Rent | $3,730 |
| Net Operating Income | $3,228 |
| Cap Rate | 5.2% |
| Monthly Cash Flow | -$1,315 |
| Gross Rent Multiplier | 16.8 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,812 |
| Tax | $731 |
| HOA Fees | $277 |
| Insurance | $225 |
| Total Payment | $5,045 |