25 Las Villas CtSan FranciscoCA94124
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 Francisco at 25 Las Villas Ct, San Francisco, CA, 94124 priced at $899,000 converts $6,172/mo rent into $430/mo cash flow after a $4,400/mo obligation. Total monthly income equals $6,172/mo, and annual cash flow totals $5,157/yr on $295,771 invested. Return on cash invested prints 21.8% in year one, and rental yield reads 8.24% against a $899,000 entry. Equity gained on principal adds $5,801/yr, while 5% annual appreciation compiles into $248,377 by year five. Five-year ROI reaches 113.23% and total cumulative return in cash sums $334,906. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,172/mo property income covering a $4,400/mo payment, not borrower’s personal income.
Single Family
Built in 1995
1,050 sqft lot
$N/A/sqft
$181 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94124, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,278 (100%) |
| Owner Occupied HU | 5,096 (41.5%) |
| Renter Occupied HU | 6,413 (52.2%) |
| Vacant Housing Units | 769 ( 6.3%) |
| Median Home Value | $1,034,668 |
| Average Home Value | $1,062,940 |
Housing Distribution
Address Breakdown
Residential
11,090
Single Family
8,683
Multi-Family
2,407
Businesses
2,181
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sean Engmann • eXp Realty of Northern CA Inc.
Mls Name: SFAR
Mls Provider:
Mls ID: #425002870
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.