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 Long-Term investment with a projected -21.55% first-year return on $340k initial cash invested.
-21.55%
Cash On Cash
2.24%
Cap Rate
0.35
DSCR
$7,408
Rent
-$6,101
Cashflow
Cash Flow
$7,408 income − $13,509 expenses = $6,101 out of pocket
Investment Breakdown
|
Purchase Price
$1618k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$324k
Closing costs
1%
$16,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,408
Total Expenses
$13,509
Mortgage P&I
118%
$8,752
Property Taxes
20%
$1,458
Home Insurance
7%
$523
HOA
11%
$851
Property Management
10%
$741
CapEx
5%
$370
Vacancy
6%
$444
Maintenance
5%
$370
Other
0%
$0