| Property Detail Name | Property Detail Value |
|---|---|
| Address | 320 Grapevine Rd #102, Vista, CA 92083 |
| Property Type | Condo |
| Price | $499,000 |
| Price Change | $0 |
| Tax Assessed Value | $399,006 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 982.0 |
| Lot Area | 1.0551 |
| Lot Area Unit | ACRES |
| Year Built | 1986 |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.4% |
| Monthly Rent | $2,555 |
| Net Operating Income | $2,020 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$1,032 |
| Gross Rent Multiplier | 16.3 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $2,565 |
| Tax | $487 |
| HOA Fees | $385 |
| Insurance | $150 |
| Total Payment | $3,587 |