| Property Detail Name | Property Detail Value |
|---|---|
| Address | 15 Yellow Ferry Dock, Sausalito, CA 94965 |
| Property Type | Manufactured |
| Price | $1,799,000 |
| Price Change | $0 |
| Tax Assessed Value | $262,625 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 2.0 |
| Living Area | 1,936.0 |
| Lot Area | 583.704 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -14.6% |
| Total ROI | -7.5% |
| Monthly Rent | $7,000 |
| Net Operating Income | $6,476 |
| Cap Rate | 4.3% |
| Monthly Cash Flow | -$4,380 |
| Gross Rent Multiplier | 21.4 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $9,087 |
| Tax | $1,769 |
| HOA Fees | $0 |
| Insurance | $524 |
| Total Payment | $11,380 |