Unlock all features! Tap here to upgrade
1463-1467 Clay St, San Francisco, CA 94109
3 beds • 3 baths • 3780 sqft • 2 units
$1,861,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -5.76% first-year return on $391k initial cash invested.
-5.76%
Cash On Cash
5.17%
Cap Rate
0.87
DSCR
$13,342
Rent
-$1,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1861k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$372k
Closing costs
1%
$18,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$13,342
Total Expenses
$15,218
Mortgage P&I
69%
$9,232
Property Taxes
14%
$1,866
Home Insurance
5%
$651
HOA
0%
$0
Property Management
10%
$1,334
CapEx
5%
$667
Vacancy
6%
$801
Maintenance
5%
$667
Other
0%
$0