Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in San Pedro at 1158 W 11th St UNIT B, San Pedro, CA, 90731 priced at $725,000 pairs $6,222/mo rent with $1,145/mo cash flow after a $3,549/mo payment. Total monthly income equals $6,222/mo, and annual cash flow comes to $13,742/yr on $238,525 invested. Return on cash invested is 25.82% in year one, and rental yield stands at 10.3% on a $725,000 basis. Equity gained on principal adds $4,678/yr, and 5% annual appreciation accumulates to $200,304 by year five. Five-year ROI measures 135.6% and total cumulative return in cash reaches $323,441. For financing, Ziffy Mortgage’s DSCR program evaluates $6,222/mo property income against a $3,549/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1992
0.38 Acres lot
$N/A/sqft
$360 monthly HOA
Date | Event | Price |
|---|---|---|
| 2024-07-26 | Price change | $725,000 |
| 2024-05-16 | Listed for sale | $739,000 |
| 2022-02-28 | Sold | $655,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $8215.36 | 4.71% | $668,100 | 34.58% |
| 2022-08-15 | $7845.64 | 32.90% | $496,427 | 2.00% |
| 2021-08-15 | $5903.37 | -0.97% | $486,694 | 1.04% |
Listed by: Christopher Shypkowski • Vista Sothebys International Realty
Mls Name: CRMLS
Mls Provider:
Mls ID: #SB24099541
Disclaimer: The multiple listing data appearing on this website, or contained in reports produced therefrom, is owned and copyrighted by California Regional Multiple Listing Service, Inc. ("CRMLS") and is protected by all applicable copyright laws. Information provided is for viewer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties the viewer may be interested in purchasing. All listing data, including but not limited to square footage and lot size is believed to be accurate, but the listing Agent, listing Broker and CRMLS and its affiliates do not warrant or guarantee such accuracy. The viewer should independently verify the listed data prior to making any decisions based on such information by personal inspection and/or contacting a real estate professional. Based on information from California Regional Multiple Listing Service, Inc. as of 2024-01-24 10:53:37 PST and /or other sources. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information
