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 Mid-Term investment with a projected -16.11% first-year return on $380k initial cash invested.
-16.11%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$8,808
Rent
-$5,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,808 income − $13,911 expenses = $5,103 out of pocket
Investment Breakdown
|
Purchase Price
$1724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$345k
Closing costs
1%
$17,243
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,808
Total Expenses
$13,911
Mortgage P&I
99%
$8,709
Property Taxes
17%
$1,473
Home Insurance
8%
$735
HOA
0%
$0
Property Management
12%
$1,057
CapEx
4%
$352
Vacancy
3%
$264
Maintenance
4%
$352
Other
11%
$969