| Property Detail Name | Property Detail Value |
|---|---|
| Address | 4390 Camino Privado, Rancho Santa Fe, CA 92067 |
| Property Type | Single Family |
| Price | $11,850,000 |
| Price Change | $0 |
| Tax Assessed Value | $3,994,258 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 8.0 |
| Living Area | 9,675.0 |
| Lot Area | 3.02 |
| Lot Area Unit | ACRES |
| Year Built | 2003 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -26.4% |
| Monthly Rent | $23,544 |
| Net Operating Income | $19,989 |
| Cap Rate | 2.0% |
| Monthly Cash Flow | -$52,110 |
| Gross Rent Multiplier | 41.9 |
| Debt Service Coverage Ratio | 0.3 |
| Principal and Interest | $60,545 |
| Tax | $11,554 |
| HOA Fees | $0 |
| Insurance | $3,555 |
| Total Payment | $75,654 |