| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1427 Grant Ave, San Francisco, CA 94133 |
| Property Type | Single Family |
| Price | $3,800,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 5 |
| Bathrooms | 6.0 |
| Living Area | 3,445.0 |
| Lot Area | 1175.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -17.4% |
| Total ROI | -10.3% |
| Monthly Rent | $12,995 |
| Net Operating Income | $11,887 |
| Cap Rate | 3.8% |
| Monthly Cash Flow | -$11,043 |
| Gross Rent Multiplier | 24.4 |
| Debt Service Coverage Ratio | 0.6 |
| Principal and Interest | $19,194 |
| Tax | $3,736 |
| HOA Fees | $0 |
| Insurance | $1,108 |
| Total Payment | $24,038 |