Real Estate

1183 Woodrail Dr, Vista, CA 92083

Property Details for 1183 Woodrail Dr, Vista, CA 92083

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 Summary for 1183 Woodrail Dr, Vista, CA 92083

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