| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2626 Magellan Ln, Vista, CA 92081 |
| Property Type | Single Family |
| Price | $1,275,000 |
| Price Change | $0 |
| Tax Assessed Value | $577,861 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 2,408.0 |
| Lot Area | 6037.0 |
| Lot Area Unit | SQFT |
| Year Built | 1988 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -14.4% |
| Monthly Rent | $5,130 |
| Net Operating Income | $4,701 |
| Cap Rate | 4.4% |
| Monthly Cash Flow | -$3,056 |
| Gross Rent Multiplier | 20.7 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $6,514 |
| Tax | $1,243 |
| HOA Fees | $46 |
| Insurance | $383 |
| Total Payment | $8,186 |