Zip Code 94131 — San Francisco, CA
🔴POOR— negative cash flow likelyF
Poor
Negative cash flow likely · Score: 14/100
Cap Rate
0.8%
Monthly Cash Flow
-$7,765
Median Home Price
$1,675,512
DSCR
0.13
Fair Market Rents
- Studio
- $2,400/mo
- 1 Bedroom
- $2,940/mo
- 2 Bedroom
- $3,510/mo
- 3 Bedroom
- $4,300/mo
- 4 Bedroom
- $4,670/mo
Investment Metrics
- Cap Rate
- 0.8%
- Cash-on-Cash Return
- -24.2%
- Price-to-Rent Ratio
- 32.5
- 1% Rule
- 0.26%
- Gross Rent Multiplier
- 32.5
- 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 →