100 Thorndale Dr APT 244San RafaelCA94903
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in San Rafael at 100 Thorndale Dr APT 244, San Rafael, CA, 94903 priced at $175,000 pairs $1,320/mo rent with $237/mo cash flow after a $857/mo payment. Total monthly income equals $1,320/mo, and annual cash flow comes to $2,843/yr on $58,013 invested. Return on cash invested is 24.81% in year one, and rental yield stands at 9.05% on a $175,000 basis. Equity gained on principal adds $1,129/yr, and 5% annual appreciation accumulates to $48,349 by year five. Five-year ROI measures 129.13% and total cumulative return in cash reaches $74,911. For financing, Ziffy Mortgage’s DSCR program evaluates $1,320/mo property income against a $857/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1985
1,080 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94903, San Rafael, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,861 (100%) |
| Owner Occupied HU | 8,180 (63.6%) |
| Renter Occupied HU | 4,010 (31.2%) |
| Vacant Housing Units | 671 ( 5.2%) |
| Median Home Value | $1,203,742 |
| Average Home Value | $1,243,118 |
Housing Distribution
Address Breakdown
Residential
12,444
Single Family
9,664
Multi-Family
2,780
Businesses
1,458
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joubert Caston • eXp Realty of Northern California, Inc.
Mls Name: MetroList Services of CA
Mls ID: #325076430