| Property Detail Name | Property Detail Value |
|---|---|
| Address | 120-122 Randall St, San Francisco, CA 94131 |
| Property Type | Multi Family |
| Price | $2,950,000 |
| Price Change | -$445,000 |
| Tax Assessed Value | $2,077,922 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 3.0 |
| Living Area | 2,177.0 |
| Lot Area | 2500.344 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -20.7% |
| Total ROI | -13.5% |
| Monthly Rent | $8,500 |
| Net Operating Income | $7,640 |
| Cap Rate | 3.1% |
| Monthly Cash Flow | -$10,161 |
| Gross Rent Multiplier | 28.9 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $14,901 |
| Tax | $2,900 |
| HOA Fees | $0 |
| Insurance | $860 |
| Total Payment | $18,661 |