1220 La Playa St APT 204San FranciscoCA94122
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeFinancing efficiency matters for international buyers, and 1220 La Playa St APT 204, San Francisco, CA, 94122 in San Francisco offers it: the 1.56 DSCR gives Ziffy Mortgage's underwriting team an unusually clean file, no U.S. credit, no personal income required. Rental yield 8.41%. Long-term, 5% appreciation is forecast to add $133,302, and $4,444/yr in principal paydown compounds equity steadily. Projected five-year cumulative return: $180,336.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 4.5% |
| Monthly Cash Flow | $(72) | $2,800 |
City averages based on San Francisco market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,380 |
| Total Monthly Debt Service | $3,261 |
| DSCR Ratio | 1.04x |
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 1961
0.28 Acres lot
$N/A/sqft
$278 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94122, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,458 (100%) |
| Owner Occupied HU | 9,949 (42.4%) |
| Renter Occupied HU | 11,908 (50.8%) |
| Vacant Housing Units | 1,601 ( 6.8%) |
| Median Home Value | $1,508,079 |
| Average Home Value | $1,521,648 |
Housing Distribution
Address Breakdown
Residential
22,568
Single Family
15,974
Multi-Family
6,594
Businesses
1,225
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 1961
0.28 Acres lot
$N/A/sqft
$278 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94122, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,458 (100%) |
| Owner Occupied HU | 9,949 (42.4%) |
| Renter Occupied HU | 11,908 (50.8%) |
| Vacant Housing Units | 1,601 ( 6.8%) |
| Median Home Value | $1,508,079 |
| Average Home Value | $1,521,648 |
Housing Distribution
Address Breakdown
Residential
22,568
Single Family
15,974
Multi-Family
6,594
Businesses
1,225
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeannie Gant • Gant Properties
Mls Name: SFAR
Mls Provider:
Mls ID: #425034358
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.