| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1627 Waterlily Way, San Marcos, CA 92078 |
| Property Type | Townhouse |
| Price | $699,000 |
| Price Change | $0 |
| Tax Assessed Value | $672,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2.0 |
| Bathrooms | 3.0 |
| Living Area | 1,091.0 |
| Lot Area | 1.9855 |
| Lot Area Unit | ACRES |
| Year Built | 2014 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -11.5% |
| Monthly Rent | $3,387 |
| Net Operating Income | $2,873 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$1,340 |
| Gross Rent Multiplier | 17.2 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $3,531 |
| Tax | $682 |
| HOA Fees | $304 |
| Insurance | $210 |
| Total Payment | $4,727 |