| Property Detail Name | Property Detail Value |
|---|---|
| Address | 4728-30 El Aspecto, Rancho Santa Fe, CA 92067 |
| Property Type | Single Family |
| Price | $13,485,000 |
| Price Change | $0 |
| Tax Assessed Value | $3,632,830 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 6.0 |
| Living Area | 7,129.0 |
| Lot Area | 4.07 |
| Lot Area Unit | ACRES |
| Year Built | 2024 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -34.1% |
| Monthly Rent | $9,348 |
| Net Operating Income | $5,302 |
| Cap Rate | 0.5% |
| Monthly Cash Flow | -$76,745 |
| Gross Rent Multiplier | 120.2 |
| Debt Service Coverage Ratio | 0.1 |
| Principal and Interest | $68,899 |
| Tax | $13,148 |
| HOA Fees | $0 |
| Insurance | $4,046 |
| Total Payment | $86,093 |