Zip Code 94123 — San Francisco, CA
🔴POOR— negative cash flow likelyCap Rate
0.3%
Monthly Cash Flow
-$11,904
Median Home Price
$2,351,632
DSCR
0.05
🏠 Fair Market Rents
- Studio
- $2,680/mo
- 1 Bedroom
- $3,300/mo
- 2 Bedroom
- $3,930/mo
- 3 Bedroom
- $4,810/mo
- 4 Bedroom
- $5,230/mo
📊 Investment Metrics
- Cap Rate
- 0.3%
- Cash-on-Cash Return
- -26.4%
- Price-to-Rent Ratio
- 40.7
- 1% Rule
- 0.20%
- Gross Rent Multiplier
- 40.7
- 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 →