| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2032 Silverado St, San Marcos, CA 92078 |
| Property Type | Townhouse |
| Price | $859,000 |
| Price Change | -$10,000 |
| Tax Assessed Value | $591,090 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 4.0 |
| Living Area | 1,560.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2006 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -13.9% |
| Monthly Rent | $3,857 |
| Net Operating Income | $3,215 |
| Cap Rate | 4.5% |
| Monthly Cash Flow | -$1,985 |
| Gross Rent Multiplier | 18.6 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $4,362 |
| Tax | $838 |
| HOA Fees | $384 |
| Insurance | $258 |
| Total Payment | $5,842 |