| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3053 California St, San Francisco, CA 94115 |
| Property Type | Single Family |
| Price | $2,300,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 3 |
| Bathrooms | 4.0 |
| Living Area | 2,150.0 |
| Lot Area | 3436.884 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.7% |
| Total ROI | -12.5% |
| Monthly Rent | $7,000 |
| Net Operating Income | $6,330 |
| Cap Rate | 3.3% |
| Monthly Cash Flow | -$7,548 |
| Gross Rent Multiplier | 27.4 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $11,617 |
| Tax | $2,261 |
| HOA Fees | $0 |
| Insurance | $670 |
| Total Payment | $14,548 |