| Property Detail Name | Property Detail Value |
|---|---|
| Address | 45 Bartlett St Unit 206, San Francisco, CA 94110 |
| Property Type | Condo |
| Price | $1,100,000 |
| Price Change | $105,000 |
| Tax Assessed Value | $1,217,462 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 943.0 |
| Lot Area | 0.5464416896235078 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -8.1% |
| Total ROI | -2.4% |
| Monthly Rent | $6,206 |
| Net Operating Income | $4,872 |
| Cap Rate | 5.3% |
| Monthly Cash Flow | -$1,477 |
| Gross Rent Multiplier | 14.8 |
| Debt Service Coverage Ratio | 0.9 |
| Principal and Interest | $5,276 |
| Tax | $1,073 |
| HOA Fees | $967 |
| Insurance | $367 |
| Total Payment | $7,683 |