| Property Detail Name | Property Detail Value |
|---|---|
| Address | 105 3rd St APT 4, Sausalito, CA 94965 |
| Property Type | Single Family |
| Price | $649,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 1 |
| Bathrooms | 1.0 |
| Living Area | 475.0 |
| Lot Area | 3615.48 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 8.3% |
| Total ROI | 15.4% |
| Monthly Rent | $5,000 |
| Net Operating Income | $4,811 |
| Cap Rate | 8.9% |
| Monthly Cash Flow | $895 |
| Gross Rent Multiplier | 10.8 |
| Debt Service Coverage Ratio | 1.5 |
| Principal and Interest | $3,278 |
| Tax | $638 |
| HOA Fees | $0 |
| Insurance | $189 |
| Total Payment | $4,105 |