120 Bryce Canyon RoadSan 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 120 Bryce Canyon Road, San Rafael, CA, 94903 priced at $295,000 converts $2,072/mo rent into $247/mo cash flow after a $1,444/mo obligation. Total monthly income equals $2,072/mo, and annual cash flow totals $2,963/yr on $97,793 invested. Return on cash invested prints 22.94% in year one, and rental yield reads 8.43% against a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation compiles into $81,503 by year five. Five-year ROI reaches 119.09% and total cumulative return in cash sums $116,462. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,072/mo property income covering a $1,444/mo payment, not borrower’s personal income.
Manufactured
Built in 1976
N/A 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: Rick Wells • Luxe Places International
Mls Name: BAREIS
Mls ID: #325075760