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 Wilmington at 1211 E G St, Wilmington, CA, 90744 priced at $516,900 converts $3,592/mo rent into $394/mo cash flow after a $2,530/mo obligation. Total monthly income equals $3,592/mo, and annual cash flow totals $4,732/yr on $170,060 invested. Return on cash invested prints 22.84% in year one, and rental yield reads 8.34% against a $516,900 entry. Equity gained on principal adds $3,335/yr, while 5% annual appreciation compiles into $142,810 by year five. Five-year ROI reaches 118.56% and total cumulative return in cash sums $201,622. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,592/mo property income covering a $2,530/mo payment, not borrower’s personal income.
Single Family
Built in 1958
4,801 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 90744, Wilmington, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,211 (100%) |
| Owner Occupied HU | 5,750 (37.8%) |
| Renter Occupied HU | 9,107 (59.9%) |
| Vacant Housing Units | 354 ( 2.3%) |
| Median Home Value | $658,570 |
| Average Home Value | $725,741 |
Residential
14,748
Single Family
10,269
Multi-Family
4,479
Businesses
1,478
Date | Event | Price |
|---|---|---|
| 1993-01-12 | Sold | $50,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-13 | $2314.88 | 1.82% | $173,332 | 2.00% |
| 2023-05-13 | $2273.61 | 4.67% | $169,934 | 2.00% |
| 2022-05-13 | $2172.09 | 1.32% | $166,603 | 2.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
