| Property Detail Name | Property Detail Value |
|---|---|
| Address | 2863 California St #2, San Francisco, CA 94115 |
| Property Type | Condo |
| Price | $1,075,000 |
| Price Change | $0 |
| Tax Assessed Value | $615,704 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 955.0 |
| Lot Area | 3781.008 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -7.3% |
| Total ROI | -0.1% |
| Monthly Rent | $5,500 |
| Net Operating Income | $5,187 |
| Cap Rate | 5.8% |
| Monthly Cash Flow | -$1,300 |
| Gross Rent Multiplier | 16.3 |
| Debt Service Coverage Ratio | 1.0 |
| Principal and Interest | $5,430 |
| Tax | $1,057 |
| HOA Fees | $0 |
| Insurance | $313 |
| Total Payment | $6,800 |