| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1016 Noe St #B, San Francisco, CA 94114 |
| Property Type | Condo |
| Price | $623,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 1 |
| Bathrooms | 1.0 |
| Living Area | 785.0 |
| Lot Area | 2483.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 10.2% |
| Total ROI | 17.4% |
| Monthly Rent | $5,000 |
| Net Operating Income | $4,819 |
| Cap Rate | 9.3% |
| Monthly Cash Flow | $1,061 |
| Gross Rent Multiplier | 10.4 |
| Debt Service Coverage Ratio | 1.5 |
| Principal and Interest | $3,146 |
| Tax | $612 |
| HOA Fees | $0 |
| Insurance | $181 |
| Total Payment | $3,939 |