| Property Detail Name | Property Detail Value |
|---|---|
| Address | 3880 21st St, San Francisco, CA 94114 |
| Property Type | Single Family |
| Price | $1,250,000 |
| Price Change | $0 |
| Tax Assessed Value | $0 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 996.0 |
| Lot Area | 2650.0 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -11.6% |
| Total ROI | -4.4% |
| Monthly Rent | $5,500 |
| Net Operating Income | $5,136 |
| Cap Rate | 4.9% |
| Monthly Cash Flow | -$2,407 |
| Gross Rent Multiplier | 18.9 |
| Debt Service Coverage Ratio | 0.8 |
| Principal and Interest | $6,314 |
| Tax | $1,229 |
| HOA Fees | $0 |
| Insurance | $364 |
| Total Payment | $7,907 |