1122 Gilman AveSan FranciscoCA94124
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 Francisco at 1122 Gilman Ave, San Francisco, CA, 94124 generates $6,574/mo in rent and, after a $4,102/mo payment, leaves $1,390/mo in cash flow. Total monthly income is $6,574/mo, and annual cash flow is $16,675/yr on $275,702 invested. Return on cash invested sits at 26.11% in year one, and rental yield is 9.41% on a $838,000 entry. Equity gained on principal adds $5,407/yr, while 5% annual appreciation builds toward $231,524 over five years. Five-year ROI reaches 136.05% and total cumulative return in cash sums $375,094. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,574/mo property income rather than buyer’s personal income.
Single Family
Built in 1936
2,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94124, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,278 (100%) |
| Owner Occupied HU | 5,096 (41.5%) |
| Renter Occupied HU | 6,413 (52.2%) |
| Vacant Housing Units | 769 ( 6.3%) |
| Median Home Value | $1,034,668 |
| Average Home Value | $1,062,940 |
Housing Distribution
Address Breakdown
Residential
11,090
Single Family
8,683
Multi-Family
2,407
Businesses
2,181
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeffrey DeJesus • eXp Realty of California Inc
Mls Name: MLSListings Inc
Mls ID: #ML82010099