| Property Detail Name | Property Detail Value |
|---|---|
| Address | 201 Moraga St, San Francisco, CA 94122 |
| Property Type | |
| Price | $2,500,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 6 |
| Bathrooms | 0.0 |
| Living Area | 4,080.0 |
| Lot Area | 2238.984 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | 1.6% |
| Total ROI | 20.0% |
| Monthly Rent | $16,500 |
| Net Operating Income | $15,771 |
| Cap Rate | 7.6% |
| Monthly Cash Flow | $685 |
| Gross Rent Multiplier | 12.6 |
| Debt Service Coverage Ratio | 1.2 |
| Principal and Interest | $12,628 |
| Tax | $2,458 |
| HOA Fees | $0 |
| Insurance | $729 |
| Total Payment | $15,815 |