Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
3660 20th St
San Francisco, CA 94133
Asking Price
$1.35M
Cap Rate
3.4%
Asset Type
Apartment Building Multifamily
Class
Class B
What's Special
3660 20th St, San Francisco, CA 94133 <ul><li>Significant Mark-to-Market Upside — Current rents of $7,113/mo versus estimated market rents of $19,000/mo, representing approximately 167% upside to gross scheduled income</li><li>Attractive Entry Basis — Priced at $270,000 per unit and $350 per square foot, well below comparable Mission District multifamily pricing</li><li>Strong and Diverse Unit Mix — (3) two-bedroom units, (2) one-bedroom units, including one 2-bedroom + den configuration, averaging 756 SF per unit</li><li>Ancill
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
5.93%
DSCR
1.00
Underwater
Cash-on-Cash
-0.04%
Monthly Payment
$6,679.063
Annual Cash Flow
$-148.761
