| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1764 Watson Way, Vista, CA 92083 |
| Property Type | Single Family |
| Price | $1,399,999 |
| Price Change | -$39,001 |
| Tax Assessed Value | $655,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5.0 |
| Bathrooms | 3.0 |
| Living Area | 2,339.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1947 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -16.9% |
| Monthly Rent | $5,003 |
| Net Operating Income | $4,583 |
| Cap Rate | 3.9% |
| Monthly Cash Flow | -$3,935 |
| Gross Rent Multiplier | 23.3 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $7,153 |
| Tax | $1,365 |
| HOA Fees | $0 |
| Insurance | $420 |
| Total Payment | $8,938 |