Demo ModeSign Up
You're viewing a demo with sample data. Sign up free to track your own properties.
Back to Demo
Downtown Loft 2B
LTR1250 Market St, Unit 2B, San Francisco, CA 94102
50% ownership
2026
Income
$50,400+13.6%
Expenses
$29,070+5.2%
Net
$21,330+27.5%
2025
Income$44,352
Expenses$27,623
Net$16,729
Depreciation (27.5-Year Straight-Line)
Purchase Price
$680,000
Building Value
$578,000
Annual Depreciation
$21,018
Years Remaining
20.5 of 27.5
Income vs Expenses — 2026
Income Expenses
Expense Breakdown — 2026
Mortgage Interest
50%$14,400
Taxes (Property Tax)
20%$5,760
Other — HOA Fees
14%$4,200
Insurance
7%$2,160
Repairs
7%$2,050
Legal & Professional Fees
2%$500
Total$29,070