| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2405 Old Colony Rd, Vista, CA 92084 |
| Property Type | Single Family |
| Price | $1,850,000 |
| Price Change | $0 |
| Tax Assessed Value | $421,894 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6.0 |
| Bathrooms | 6.0 |
| Living Area | 5,200.0 |
| Lot Area | 1.18 |
| Lot Area Unit | ACRES |
| Year Built | 1965 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.4% |
| Monthly Rent | $6,140 |
| Net Operating Income | $5,585 |
| Cap Rate | 3.6% |
| Monthly Cash Flow | -$5,671 |
| Gross Rent Multiplier | 25.1 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $9,452 |
| Tax | $1,804 |
| HOA Fees | $0 |
| Insurance | $555 |
| Total Payment | $11,811 |