| Property Detail Name | Property Detail Value |
|---|---|
| Address | 793 Trailside Pl, San Marcos, CA 92078 |
| Property Type | Single Family |
| Price | $1,545,000 |
| Price Change | -$1,000 |
| Tax Assessed Value | $836,314 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 2,799.0 |
| Lot Area | 5731.0 |
| Lot Area Unit | SQFT |
| Year Built | 2000 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -15.8% |
| Monthly Rent | $5,799 |
| Net Operating Income | $5,335 |
| Cap Rate | 4.1% |
| Monthly Cash Flow | -$4,065 |
| Gross Rent Multiplier | 22.2 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $7,894 |
| Tax | $1,506 |
| HOA Fees | $0 |
| Insurance | $464 |
| Total Payment | $9,864 |