16431 Calloway Dr #70San DiegoCA92127
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 16431 Calloway Dr #70, San Diego, CA, 92127 in San Diego the bet is firmly on appreciation. Rental yield 3.69%. The 3.69% gross yield on a $1,350,000 price is below income-first thresholds, but 5%/yr value growth projects $372,980 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.68) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $241,633.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.7% | 4.8% |
| Monthly Cash Flow | $(4,201) | $1,850 |
City averages based on San Diego market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,151 |
| Total Monthly Debt Service | $7,814 |
| DSCR Ratio | 0.53x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2003
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92127, San Diego, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,859 (100%) |
| Owner Occupied HU | 12,317 (69.0%) |
| Renter Occupied HU | 4,894 (27.4%) |
| Vacant Housing Units | 648 ( 3.6%) |
| Median Home Value | $1,280,128 |
| Average Home Value | $1,366,177 |
Housing Distribution
Address Breakdown
Residential
17,345
Single Family
14,388
Multi-Family
2,957
Businesses
789
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 2003
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92127, San Diego, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,859 (100%) |
| Owner Occupied HU | 12,317 (69.0%) |
| Renter Occupied HU | 4,894 (27.4%) |
| Vacant Housing Units | 648 ( 3.6%) |
| Median Home Value | $1,280,128 |
| Average Home Value | $1,366,177 |
Housing Distribution
Address Breakdown
Residential
17,345
Single Family
14,388
Multi-Family
2,957
Businesses
789
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eunice Dillinger • Real Broker
Mls Name: SDMLS
Mls ID: #250035723