| Property Detail Name | Property Detail Value |
|---|---|
| Address | 301 Mission St APT 27C, San Francisco, CA 94105 |
| Property Type | |
| Price | $2,275,000 |
| Price Change | -$120,000 |
| Tax Assessed Value | $1,798,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 3.0 |
| Living Area | 1,861.0 |
| Lot Area | 1.1632 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -23.4% |
| Total ROI | -16.3% |
| Monthly Rent | $5,500 |
| Net Operating Income | $4,837 |
| Cap Rate | 2.6% |
| Monthly Cash Flow | -$8,891 |
| Gross Rent Multiplier | 34.5 |
| Debt Service Coverage Ratio | 0.4 |
| Principal and Interest | $11,491 |
| Tax | $2,237 |
| HOA Fees | $0 |
| Insurance | $663 |
| Total Payment | $14,391 |