| Property Detail Name | Property Detail Value |
|---|---|
| Address | 10 Miller Pl APT 1002, San Francisco, CA 94108 |
| Property Type | Condo |
| Price | $659,000 |
| Price Change | -$10,000 |
| Tax Assessed Value | $589,420 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 1 |
| Bathrooms | 1.0 |
| Living Area | 600.0 |
| Lot Area | 5236.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.7% |
| Total ROI | -2.5% |
| Monthly Rent | $4,500 |
| Net Operating Income | $2,907 |
| Cap Rate | 5.3% |
| Monthly Cash Flow | -$1,065 |
| Gross Rent Multiplier | 12.2 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $3,329 |
| Tax | $643 |
| HOA Fees | $1,373 |
| Insurance | $220 |
| Total Payment | $5,565 |