| Property Detail Name | Property Detail Value |
|---|---|
| Address | 805 Stillwater Cove Way, Oceanside, CA 92058 |
| Property Type | Condo |
| Price | $597,000 |
| Price Change | -$2,999 |
| Tax Assessed Value | $482,283 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3.0 |
| Bathrooms | 3.0 |
| Living Area | 1,299.0 |
| Lot Area | 1.9016 |
| Lot Area Unit | ACRES |
| Year Built | 1984 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.3% |
| Monthly Rent | $3,051 |
| Net Operating Income | $2,372 |
| Cap Rate | 4.8% |
| Monthly Cash Flow | -$1,226 |
| Gross Rent Multiplier | 16.3 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,016 |
| Tax | $582 |
| HOA Fees | $500 |
| Insurance | $179 |
| Total Payment | $4,277 |