Unlock all features! Tap here to upgrade
1856 Franklin St APT 5, San Francisco, CA 94109
3 beds • 2 baths • 1276 sqft
$1,618,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.25% first-year return on $358k initial cash invested.
-14.25%
Cash On Cash
3.67%
Cap Rate
0.57
DSCR
$11,112
Rent
-$4,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,112 income − $15,360 expenses = $4,248 out of pocket
Investment Breakdown
|
Purchase Price
$1618k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,181
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,112
Total Expenses
$15,360
Mortgage P&I
79%
$8,752
Property Taxes
13%
$1,458
Home Insurance
5%
$523
HOA
8%
$851
Property Management
12%
$1,333
CapEx
4%
$444
Vacancy
3%
$333
Maintenance
4%
$444
Other
11%
$1,222