269 Willits StDaly CityCA94014
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 269 Willits St, Daly City, CA, 94014 in Daly City. Rental yield 4.83%. At $1,288,800 with 4.83% gross yield, current distributions are modest, but the 5% appreciation rate projects $356,072 in new equity by year five, complemented by $11,870/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.89) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $309,184.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.8% | 6.2% |
| Monthly Cash Flow | $(2,790) | $1,500 |
City averages based on Daly City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,183 |
| Total Monthly Debt Service | $7,460 |
| DSCR Ratio | 0.69x |
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.
Single Family
Built in 1958
2,935 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94014, Daly City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,245 (100%) |
| Owner Occupied HU | 8,003 (52.5%) |
| Renter Occupied HU | 6,639 (43.5%) |
| Vacant Housing Units | 603 ( 4.0%) |
| Median Home Value | $1,072,278 |
| Average Home Value | $1,078,528 |
Housing Distribution
Address Breakdown
Residential
14,154
Single Family
10,993
Multi-Family
3,161
Businesses
854
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
Single Family
Built in 1958
2,935 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94014, Daly City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,245 (100%) |
| Owner Occupied HU | 8,003 (52.5%) |
| Renter Occupied HU | 6,639 (43.5%) |
| Vacant Housing Units | 603 ( 4.0%) |
| Median Home Value | $1,072,278 |
| Average Home Value | $1,078,528 |
Housing Distribution
Address Breakdown
Residential
14,154
Single Family
10,993
Multi-Family
3,161
Businesses
854
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jimmy Pineda • Premier Realty Associates
Mls Name: Bay East AOR
Mls ID: #41102500