| Property Detail Name | Property Detail Value |
|---|---|
| Address | 175 Brewster St, San Francisco, CA 94110 |
| Property Type | Single Family |
| Price | $2,495,000 |
| Price Change | $0 |
| Tax Assessed Value | $2,327,228 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 4.0 |
| Living Area | 2,356.0 |
| Lot Area | 1751.112 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -1.1% |
| Total ROI | 3.7% |
| Monthly Rent | $14,450 |
| Net Operating Income | $13,618 |
| Cap Rate | 6.5% |
| Monthly Cash Flow | -$463 |
| Gross Rent Multiplier | 14.4 |
| Debt Service Coverage Ratio | 1.2 |
| Principal and Interest | $11,648 |
| Tax | $2,433 |
| HOA Fees | $0 |
| Insurance | $832 |
| Total Payment | $14,913 |