| Property Detail Name | Property Detail Value |
|---|---|
| Address | 425 1st St Unit 3703, San Francisco, CA 94105 |
| Property Type | Condo |
| Price | $1,799,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,723,988 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,278.0 |
| Lot Area | 1.2861 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -19.6% |
| Total ROI | -12.5% |
| Monthly Rent | $5,500 |
| Net Operating Income | $4,976 |
| Cap Rate | 3.3% |
| Monthly Cash Flow | -$5,880 |
| Gross Rent Multiplier | 27.3 |
| Debt Service Coverage Ratio | 0.5 |
| Principal and Interest | $9,087 |
| Tax | $1,769 |
| HOA Fees | $0 |
| Insurance | $524 |
| Total Payment | $11,380 |