28 Adrian TerSan RafaelCA94903
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 Rafael at 28 Adrian Ter, San Rafael, CA, 94903 generates $6,227/mo in rent and, after a $4,870/mo payment, leaves $72/mo in cash flow. Total monthly income is $6,227/mo, and annual cash flow is $861/yr on $327,355 invested. Return on cash invested sits at 20.32% in year one, and rental yield is 7.51% on a $995,000 entry. Equity gained on principal adds $6,421/yr, while 5% annual appreciation builds toward $274,900 over five years. Five-year ROI reaches 105.03% and total cumulative return in cash sums $343,806. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,227/mo property income rather than buyer’s personal income.
Single Family
Built in 1995
4,038 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94903, San Rafael, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,861 (100%) |
| Owner Occupied HU | 8,180 (63.6%) |
| Renter Occupied HU | 4,010 (31.2%) |
| Vacant Housing Units | 671 ( 5.2%) |
| Median Home Value | $1,203,742 |
| Average Home Value | $1,243,118 |
Housing Distribution
Address Breakdown
Residential
12,444
Single Family
9,664
Multi-Family
2,780
Businesses
1,458
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jason D. Gomez • ARG Real Estate
Mls Name: SFAR
Mls ID: #325079966