| Property Detail Name | Property Detail Value |
|---|---|
| Address | 817 Lynwood Dr, Encinitas, CA 92024 |
| Property Type | Single Family |
| Price | $2,899,000 |
| Price Change | -$100,000 |
| Tax Assessed Value | $1,569,860 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 4.0 |
| Living Area | 4,434.0 |
| Lot Area | 9004.0 |
| Lot Area Unit | SQFT |
| Year Built | 2003 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.3% |
| Monthly Rent | $9,441 |
| Net Operating Income | $8,291 |
| Cap Rate | 3.4% |
| Monthly Cash Flow | -$9,348 |
| Gross Rent Multiplier | 25.6 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $14,812 |
| Tax | $2,827 |
| HOA Fees | $280 |
| Insurance | $870 |
| Total Payment | $18,789 |