| Property Detail Name | Property Detail Value |
|---|---|
| Address | 960 Lupine Hills Dr UNIT 55, Vista, CA 92081 |
| Property Type | Condo |
| Price | $520,000 |
| Price Change | $0 |
| Tax Assessed Value | $304,275 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 2.0 |
| Living Area | 952.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1986 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -13.0% |
| Monthly Rent | $2,606 |
| Net Operating Income | $2,056 |
| Cap Rate | 4.7% |
| Monthly Cash Flow | -$1,124 |
| Gross Rent Multiplier | 16.6 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $2,673 |
| Tax | $507 |
| HOA Fees | $394 |
| Insurance | $156 |
| Total Payment | $3,730 |