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 San Francisco at 254 Ottawa Ave, San Francisco, CA, 94112 priced at $1,199,888 converts $7,661/mo rent into $238/mo cash flow after a $5,873/mo obligation. Total monthly income equals $7,661/mo, and annual cash flow totals $2,858/yr on $388,764 invested. Return on cash invested prints 21.1% in year one, and rental yield reads 7.66% against a $1,199,888 entry. Equity gained on principal adds $7,743/yr, while 5% annual appreciation compiles into $331,507 by year five. Five-year ROI reaches 109.16% and total cumulative return in cash sums $424,380. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,661/mo property income covering a $5,873/mo payment, not borrower’s personal income.
Single Family
Built in N/A
2,021 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 94112, San Francisco, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,237 (100%) |
| Owner Occupied HU | 14,094 (58.2%) |
| Renter Occupied HU | 8,905 (36.7%) |
| Vacant Housing Units | 1,238 ( 5.1%) |
| Median Home Value | $1,208,430 |
| Average Home Value | $1,228,041 |
Residential
21,545
Single Family
18,799
Multi-Family
2,746
Businesses
998
Date | Event | Price |
|---|---|---|
| 2024-09-04 | Listed for sale | $1,199,888 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-05 | N/A | N/A | $72,192 | 2.00% |
| 2023-09-05 | $944.50 | 1.66% | $70,777 | 2.06% |
| 2022-09-05 | $929.08 | 1.55% | $69,349 | 2.00% |
Listed by: Samantha Huang • Corcoran Icon Properties
Mls Name: SFAR
Mls Provider:
Mls ID: #424060795
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.
