Zip Code 94127 — San Francisco, CA
🔴POOR— negative cash flow likelyCap Rate
1.3%
Monthly Cash Flow
-$8,303
Median Home Price
$1,943,926
DSCR
0.20
🏠 Fair Market Rents
- Studio
- $3,260/mo
- 1 Bedroom
- $4,010/mo
- 2 Bedroom
- $4,780/mo
- 3 Bedroom
- $5,850/mo
- 4 Bedroom
- $6,370/mo
📊 Investment Metrics
- Cap Rate
- 1.3%
- Cash-on-Cash Return
- -22.3%
- Price-to-Rent Ratio
- 27.7
- 1% Rule
- 0.30%
- Gross Rent Multiplier
- 27.7
- 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 →