| Property Detail Name | Property Detail Value |
|---|---|
| Address | 119 Melrose Ave, San Francisco, CA 94127 |
| Property Type | Single Family |
| Price | $1,488,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,600,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 1,576.0 |
| Lot Area | 2495.988 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -8.8% |
| Total ROI | -3.6% |
| Monthly Rent | $6,800 |
| Net Operating Income | $6,304 |
| Cap Rate | 5.1% |
| Monthly Cash Flow | -$2,192 |
| Gross Rent Multiplier | 18.2 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $7,045 |
| Tax | $1,451 |
| HOA Fees | $0 |
| Insurance | $496 |
| Total Payment | $8,992 |