1059 Las Pavadas AveSan 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 1059 Las Pavadas Ave, San Rafael, CA, 94903 generates $8,784/mo in rent and, after a $6,358/mo payment, leaves $748/mo in cash flow. Total monthly income is $8,784/mo, and annual cash flow is $8,977/yr on $420,876 invested. Return on cash invested sits at 22.5% in year one, and rental yield is 8.11% on a $1,299,000 entry. Equity gained on principal adds $8,382/yr, while 5% annual appreciation builds toward $358,890 over five years. Five-year ROI reaches 116.66% and total cumulative return in cash sums $490,981. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $8,784/mo property income rather than buyer’s personal income.
Single Family
Built in 1954
6,499 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: Jessica Martinez • Canty Real Estate Group, Inc
Mls Name: BAREIS
Mls Provider:
Mls ID: #324037401
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2024 Bay Area Real Estate Information Services, Inc. All Right Reserved.