| Property Detail Name | Property Detail Value |
|---|---|
| Address | 181 Fremont St #Penthouse 70, San Francisco, CA 94105 |
| Property Type | Condo |
| Price | $47,500,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 4 |
| Bathrooms | 7.0 |
| Living Area | 6,941.0 |
| Lot Area | 0.3515151515151515 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -38.1% |
| Total ROI | -30.9% |
| Monthly Rent | $7,888 |
| Net Operating Income | -$15,205 |
| Cap Rate | -0.4% |
| Monthly Cash Flow | -$301,704 |
| Gross Rent Multiplier | 501.8 |
| Debt Service Coverage Ratio | -0.1 |
| Principal and Interest | $240,186 |
| Tax | $46,313 |
| HOA Fees | $7,260 |
| Insurance | $15,833 |
| Total Payment | $309,592 |