| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1864 Lake Dr, Cardiff, CA 92007 |
| Property Type | Single Family |
| Price | $2,449,000 |
| Price Change | -$50,000 |
| Tax Assessed Value | $205,469 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4.0 |
| Bathrooms | 3.0 |
| Living Area | 2,276.0 |
| Lot Area | 0 |
| Lot Area Unit | |
| Year Built | 1973 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.2% |
| Monthly Rent | $7,795 |
| Net Operating Income | $7,060 |
| Cap Rate | 3.5% |
| Monthly Cash Flow | -$7,841 |
| Gross Rent Multiplier | 26.2 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $12,513 |
| Tax | $2,388 |
| HOA Fees | $0 |
| Insurance | $735 |
| Total Payment | $15,636 |