| Property Detail Name | Property Detail Value |
|---|---|
| Address | 488 Folsom St #4406, San Francisco, CA 94105 |
| Property Type | Condo |
| Price | $2,450,000 |
| Price Change | $0 |
| Tax Assessed Value | $1,779,000 |
| Non Owner Occupied? | Yes |
| Pre Foreclosure Auction | No |
| Bedrooms | 2 |
| Bathrooms | 2.0 |
| Living Area | 1,142.0 |
| Lot Area | 1.1422 |
| Lot Area Unit | ACRES |
| Year Built | N/A |
| Financial Metric Name | Financial Metric Value |
|---|---|
| Cash on Cash Return | -28.4% |
| Total ROI | -23.1% |
| Monthly Rent | $5,500 |
| Net Operating Income | $2,409 |
| Cap Rate | 1.2% |
| Monthly Cash Flow | -$11,580 |
| Gross Rent Multiplier | 37.1 |
| Debt Service Coverage Ratio | 0.2 |
| Principal and Interest | $11,600 |
| Tax | $2,389 |
| HOA Fees | $2,274 |
| Insurance | $817 |
| Total Payment | $17,080 |