| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1633 La Verde Dr, San Marcos, CA 92078 |
| Property Type | Single Family |
| Price | $1,049,000 |
| Price Change | $0 |
| Tax Assessed Value | $909,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 2.0 |
| Living Area | 1,307.0 |
| Lot Area | 4200.0 |
| Lot Area Unit | SQFT |
| Year Built | 1979 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.8% |
| Monthly Rent | $3,627 |
| Net Operating Income | $3,060 |
| Cap Rate | 3.5% |
| Monthly Cash Flow | -$3,295 |
| Gross Rent Multiplier | 24.1 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $5,332 |
| Tax | $1,023 |
| HOA Fees | $252 |
| Insurance | $315 |
| Total Payment | $6,922 |