Zip Code 94117 — San Francisco, CA
🔴POOR— negative cash flow likelyCap Rate
0.8%
Monthly Cash Flow
-$7,358
Median Home Price
$1,589,531
DSCR
0.13
🏠 Fair Market Rents
- Studio
- $2,280/mo
- 1 Bedroom
- $2,800/mo
- 2 Bedroom
- $3,340/mo
- 3 Bedroom
- $4,090/mo
- 4 Bedroom
- $4,450/mo
📊 Investment Metrics
- Cap Rate
- 0.8%
- Cash-on-Cash Return
- -24.1%
- Price-to-Rent Ratio
- 32.4
- 1% Rule
- 0.26%
- Gross Rent Multiplier
- 32.4
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →