| Property Detail Name | Property Detail Value |
|---|---|
| Address | 130 23rd Ave APT 1, San Francisco, CA 94121 |
| Property Type | Condo |
| Price | $950,000 |
| Price Change | $0 |
| Tax Assessed Value | $89,952 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 896.0 |
| Lot Area | 3055.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -3.2% |
| Total ROI | 3.9% |
| Monthly Rent | $5,500 |
| Net Operating Income | $5,223 |
| Cap Rate | 6.6% |
| Monthly Cash Flow | -$509 |
| Gross Rent Multiplier | 14.4 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $4,798 |
| Tax | $934 |
| HOA Fees | $0 |
| Insurance | $277 |
| Total Payment | $6,009 |