| Property Detail Name | Property Detail Value |
|---|---|
| Address | 7024 Whitewater St, Carlsbad, CA 92011 |
| Property Type | Single Family |
| Price | $2,149,000 |
| Price Change | -$150,000 |
| Tax Assessed Value | $1,085,814 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 1,850.0 |
| Lot Area | 3000.0 |
| Lot Area Unit | SQFT |
| Year Built | 2002 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -23.3% |
| Monthly Rent | $5,782 |
| Net Operating Income | $4,735 |
| Cap Rate | 2.6% |
| Monthly Cash Flow | -$8,340 |
| Gross Rent Multiplier | 31.0 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $10,980 |
| Tax | $2,095 |
| HOA Fees | $402 |
| Insurance | $645 |
| Total Payment | $14,122 |