| Property Detail Name | Property Detail Value |
|---|---|
| Address | 425 1st St Unit 2607, San Francisco, CA 94105 |
| Property Type | |
| Price | $1,069,000 |
| Price Change | -$100,000 |
| Tax Assessed Value | $1,147,500 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 1 |
| Bathrooms | 1.0 |
| Living Area | 819.0 |
| Lot Area | 1.2861 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -9.9% |
| Total ROI | -2.7% |
| Monthly Rent | $5,000 |
| Net Operating Income | $4,689 |
| Cap Rate | 5.3% |
| Monthly Cash Flow | -$1,761 |
| Gross Rent Multiplier | 17.8 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $5,399 |
| Tax | $1,051 |
| HOA Fees | $0 |
| Insurance | $311 |
| Total Payment | $6,761 |