| Property Detail Name | Property Detail Value |
|---|---|
| Address | 123 Edgeburt Dr, Encinitas, CA 92024 |
| Property Type | Townhouse |
| Price | $2,045,000 |
| Price Change | -$50,000 |
| Tax Assessed Value | $1,975,719 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 2,007.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 2022 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -14.2% |
| Monthly Rent | $8,601 |
| Net Operating Income | $7,592 |
| Cap Rate | 4.5% |
| Monthly Cash Flow | -$4,850 |
| Gross Rent Multiplier | 19.8 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $10,448 |
| Tax | $1,994 |
| HOA Fees | $395 |
| Insurance | $614 |
| Total Payment | $13,451 |