111 Chestnut St Unit 304San FranciscoCA94111
INVESTMENT ANALYSIS
Investment Verdict
Solid Income111 Chestnut St Unit 304, San Francisco, CA, 94111 in San Francisco earns a respectable 9.83% gross yield at $575,000, but after the $2,586/mo mortgage the net cash flow is $88/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.82) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $158,862 over five years, making equity the dominant return driver. Total projected return: $292,351.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 4.5% |
| Monthly Cash Flow | $88 | $2,800 |
City averages based on San Francisco market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,712 |
| Total Monthly Debt Service | $3,328 |
| DSCR Ratio | 1.42x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1993
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94111, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,727 (100%) |
| Owner Occupied HU | 808 (21.7%) |
| Renter Occupied HU | 2,329 (62.5%) |
| Vacant Housing Units | 590 (15.8%) |
| Median Home Value | $1,638,112 |
| Average Home Value | $1,614,474 |
Housing Distribution
Address Breakdown
Residential
2,584
Single Family
70
Multi-Family
2,514
Businesses
1,643
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
Condo
Built in 1993
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94111, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,727 (100%) |
| Owner Occupied HU | 808 (21.7%) |
| Renter Occupied HU | 2,329 (62.5%) |
| Vacant Housing Units | 590 (15.8%) |
| Median Home Value | $1,638,112 |
| Average Home Value | $1,614,474 |
Housing Distribution
Address Breakdown
Residential
2,584
Single Family
70
Multi-Family
2,514
Businesses
1,643
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bradford S. Coy • Compass
Mls Name: SFAR
Mls ID: #426102362