| Property Detail Name | Property Detail Value |
|---|---|
| Address | 5631 El Camino Del Norte, Rancho Santa Fe, CA 92091 |
| Property Type | Single Family |
| Price | $19,500,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 11.0 |
| Living Area | 9,383.0 |
| Lot Area | 9.22 |
| Lot Area Unit | ACRES |
| Year Built | 2021 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -20.0% |
| Monthly Rent | $59,372 |
| Net Operating Income | $53,521 |
| Cap Rate | 3.3% |
| Monthly Cash Flow | -$65,122 |
| Gross Rent Multiplier | 27.4 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $99,631 |
| Tax | $19,012 |
| HOA Fees | $1 |
| Insurance | $5,850 |
| Total Payment | $124,494 |