Property Detail Name | Property Detail Value |
---|---|
Address | 1183 Woodrail Dr, Vista, CA 92083 |
Property Type | Single Family |
Price | $770,000 |
Price Change | -$10,000 |
Tax Assessed Value | $770,000 |
Non Owner Occupied? | Yes |
Pre Foreclosure Auction | No |
Bedrooms | 3.0 |
Bathrooms | 2.0 |
Living Area | 1,292.0 |
Lot Area | 7100.0 |
Lot Area Unit | SQFT |
Year Built | 1960 |
Financial Metric Name | Financial Metric Value |
---|---|
Cash on Cash Return | -9.1% |
Monthly Rent | $3,722 |
Net Operating Income | $3,491 |
Cap Rate | 5.4% |
Monthly Cash Flow | -$1,170 |
Gross Rent Multiplier | 17.2 |
Debt Service Coverage Ratio | 0.9 |
Principal and Interest | $3,910 |
Tax | $751 |
HOA Fees | $0 |
Insurance | $231 |
Total Payment | $4,892 |