| Property Detail Name | Property Detail Value |
|---|---|
| Address | 1770 Goss St, Oakland, CA 94607 |
| Property Type | Single Family |
| Price | $1,250,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,338,600 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 3.0 |
| Living Area | 2,292.0 |
| Lot Area | 3001.284 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -4.4% |
| Total ROI | 2.8% |
| Monthly Rent | $7,000 |
| Net Operating Income | $6,636 |
| Cap Rate | 6.4% |
| Monthly Cash Flow | -$907 |
| Gross Rent Multiplier | 14.9 |
| Debt Service Coverage Ratio | 1.1 |
| Principal and Interest | $6,314 |
| Tax | $1,229 |
| HOA Fees | $0 |
| Insurance | $364 |
| Total Payment | $7,907 |