| Property Detail Name | Property Detail Value |
|---|---|
| Address | 200 Townsend St Unit 6, San Francisco, CA 94107 |
| Property Type | Condo |
| Price | $1,199,000 |
| Price Change | -$46,000 |
| Tax Assessed Value | $1,175,651 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 1 |
| Bathrooms | 2.0 |
| Living Area | 1,321.0 |
| Lot Area | 0.362 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -12.9% |
| Total ROI | -5.8% |
| Monthly Rent | $5,000 |
| Net Operating Income | $4,651 |
| Cap Rate | 4.7% |
| Monthly Cash Flow | -$2,584 |
| Gross Rent Multiplier | 20.0 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $6,056 |
| Tax | $1,179 |
| HOA Fees | $0 |
| Insurance | $349 |
| Total Payment | $7,584 |