| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1121 Kansas St, San Francisco, CA 94107 |
| Property Type | Condo |
| Price | $1,250,000 |
| Price Change | $0 |
| Tax Assessed Value | $426,522 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 1,330.0 |
| Lot Area | 2500.344 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -5.8% |
| Total ROI | -0.1% |
| Monthly Rent | $6,432 |
| Net Operating Income | $6,015 |
| Cap Rate | 5.8% |
| Monthly Cash Flow | -$1,200 |
| Gross Rent Multiplier | 16.2 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $5,996 |
| Tax | $1,219 |
| HOA Fees | $0 |
| Insurance | $417 |
| Total Payment | $7,632 |