Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
No similar price properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Moss Beach at 146 Culebra Ln #146, Moss Beach, CA, 94038 listed at $399,000 pairs $2,803/mo rent with a $1,953/mo payment to leave $335/mo cash flow. Total monthly income runs $2,803/mo, and annual cash flow reaches $4,015/yr on $132,269 cash to close. Return on cash invested measures 22.94% in year one, and rental yield registers 8.43% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 119.13% and total cumulative return in cash totals $157,574. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,803/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 1990
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 94038, Moss Beach, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,099 (100%) |
| Owner Occupied HU | 847 (77.1%) |
| Renter Occupied HU | 171 (15.6%) |
| Vacant Housing Units | 81 ( 7.4%) |
| Median Home Value | $1,445,341 |
| Average Home Value | $1,399,274 |
Residential
769
Single Family
769
Multi-Family
0
Businesses
65
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar rental properties found nearby.
No similar price properties found nearby.
Listed by: Kulda Group • KW Advisors
Mls Name: MLSListings Inc
Mls ID: #ML82028775
