| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1045 La Rueda Dr, Vista, CA 92084 |
| Property Type | Single Family |
| Price | $859,000 |
| Price Change | $0 |
| Tax Assessed Value | $457,358 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 1.0 |
| Living Area | 1,052.0 |
| Lot Area | 1.16 |
| Lot Area Unit | ACRES |
| Year Built | 1964 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.7% |
| Monthly Rent | $2,926 |
| Net Operating Income | $2,668 |
| Cap Rate | 3.7% |
| Monthly Cash Flow | -$2,532 |
| Gross Rent Multiplier | 24.5 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $4,362 |
| Tax | $838 |
| HOA Fees | $0 |
| Insurance | $258 |
| Total Payment | $5,458 |