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 might be a fair Mid-Term investment with a projected 4.28% first-year return on $409k initial cash invested.
4.28%
Cash On Cash
7.41%
Cap Rate
1.24
DSCR
$20,013
Rent
$1,459
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
$409k
Downpayment
20%
$372k
Closing costs
1%
$18,612
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$20,013
Total Expenses
$18,554
Mortgage P&I
46%
$9,232
Property Taxes
9%
$1,866
Home Insurance
3%
$651
HOA
0%
$0
Property Management
12%
$2,402
CapEx
4%
$801
Vacancy
3%
$600
Maintenance
4%
$801
Other
11%
$2,201