| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1192 Madera Ln, Vista, CA 92084 |
| Property Type | Townhouse |
| Price | $510,000 |
| Price Change | -$15,000 |
| Tax Assessed Value | $424,482 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 2.0 |
| Living Area | 1,144.0 |
| Lot Area | 3.6662 |
| Lot Area Unit | ACRES |
| Year Built | 1974 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -7.2% |
| Monthly Rent | $3,056 |
| Net Operating Income | $2,507 |
| Cap Rate | 5.9% |
| Monthly Cash Flow | -$612 |
| Gross Rent Multiplier | 13.9 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $2,622 |
| Tax | $497 |
| HOA Fees | $396 |
| Insurance | $153 |
| Total Payment | $3,668 |