| Property Detail Name | Property Detail Value |
|---|---|
| Address | 126 Randolph St, San Francisco, CA 94132 |
| Property Type | |
| Price | $989,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,144,440 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,162.0 |
| Lot Area | 1873.08 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -10.6% |
| Total ROI | -3.5% |
| Monthly Rent | $4,500 |
| Net Operating Income | $4,212 |
| Cap Rate | 5.1% |
| Monthly Cash Flow | -$1,755 |
| Gross Rent Multiplier | 18.3 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $4,995 |
| Tax | $972 |
| HOA Fees | $0 |
| Insurance | $288 |
| Total Payment | $6,255 |