1056 Los Gamos Rd APT CSan 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
Investment property for sale in San Rafael at 1056 Los Gamos Rd APT C, San Rafael, CA, 94903 earns $476/mo cash flow from $3,640/mo rent with a $1,855/mo payment. Total monthly income totals $3,640/mo, and annual cash flow totals $5,717/yr on $125,639 capital. ROI tracks 24.46% on current figures, and rental yield reads 11.53% at a $379,000 purchase. Equity gained on principal adds $2,446/yr, and 5% annual appreciation supports $104,711 over five years. Five-year ROI reaches 130.09% and total cumulative return in cash sums $163,439. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,640/mo property income instead of your personal income.
Condo
Built in 1960
2,056 sqft lot
$N/A/sqft
$819 monthly 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: Mary Kay Yamamoto • RE/MAX of Central Marin
Mls Name: BAREIS
Mls Provider:
Mls ID: #324090218
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.