Unlock all features! Tap here to upgrade
22 Stanford Heights Ave, San Francisco, CA 94127
3 beds • 2 baths • 1486 sqft
$1,724,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.78% first-year return on $362k initial cash invested.
-21.78%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$5,872
Rent
-$6,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,872 income − $12,444 expenses = $6,572 out of pocket
Investment Breakdown
|
Purchase Price
$1724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$345k
Closing costs
1%
$17,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,872
Total Expenses
$12,444
Mortgage P&I
148%
$8,709
Property Taxes
25%
$1,473
Home Insurance
13%
$735
HOA
0%
$0
Property Management
10%
$587
CapEx
5%
$294
Vacancy
6%
$352
Maintenance
5%
$294
Other
0%
$0