Zip Code 94103 — San Francisco, CA
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
2.6%
Monthly Cash Flow
-$2,515
Median Home Price
$802,666
DSCR
0.41
Fair Market Rents
- Studio
- $1,950/mo
- 1 Bedroom
- $2,400/mo
- 2 Bedroom
- $2,870/mo
- 3 Bedroom
- $3,530/mo
- 4 Bedroom
- $3,860/mo
Investment Metrics
- Cap Rate
- 2.6%
- Cash-on-Cash Return
- -16.4%
- Price-to-Rent Ratio
- 18.9
- 1% Rule
- 0.44%
- Gross Rent Multiplier
- 18.9
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →