| Property Detail Name | Property Detail Value |
|---|---|
| Address | 44 Macondray Ln APT 2W, San Francisco, CA 94133 |
| Property Type | Condo |
| Price | $1,425,000 |
| Price Change | -$74,000 |
| Tax Assessed Value | $1,756,297 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,140.0 |
| Lot Area | 7082.856 |
| Lot Area Unit | SQFT |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -14.8% |
| Total ROI | -7.6% |
| Monthly Rent | $5,500 |
| Net Operating Income | $5,085 |
| Cap Rate | 4.3% |
| Monthly Cash Flow | -$3,514 |
| Gross Rent Multiplier | 21.6 |
| Debt Service Coverage Ratio | 0.7 |
| Principal and Interest | $7,198 |
| Tax | $1,401 |
| HOA Fees | $0 |
| Insurance | $415 |
| Total Payment | $9,014 |