| Property Detail Name | Property Detail Value |
|---|---|
| Address | 260 Marina Village Way, Benicia, CA 94510 |
| Property Type | Condo |
| Price | $799,000 |
| Price Change | $0 |
| Tax Assessed Value | $768,525 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 1,743.0 |
| Lot Area | 1306.8 |
| Lot Area Unit | SQFT |
| Year Built | 1981 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -18.0% |
| Total ROI | -10.6% |
| Monthly Rent | $3,475 |
| Net Operating Income | $2,424 |
| Cap Rate | 3.6% |
| Monthly Cash Flow | -$2,398 |
| Gross Rent Multiplier | 19.2 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $4,036 |
| Tax | $786 |
| HOA Fees | $785 |
| Insurance | $266 |
| Total Payment | $5,873 |