31 Page St #501San FranciscoCA94102
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew San Francisco rentals match the income profile of 31 Page St #501, San Francisco, CA, 94102. Listed at $699,000, gross rent is $6,792/mo and net cash flow is $1,206/mo, a 11.66% yield well above national averages. DSCR 2.16 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $193,121 by year five with $6,438/yr in annual principal reduction, projecting $348,177 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 4.5% |
| Monthly Cash Flow | $1,206 | $2,800 |
City averages based on San Francisco market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,792 |
| Total Monthly Debt Service | $5,307 |
| DSCR Ratio | 1.28x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 2014
882 sqft lot
$N/A/sqft
$764 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94102, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,378 (100%) |
| Owner Occupied HU | 1,761 ( 7.2%) |
| Renter Occupied HU | 19,597 (80.4%) |
| Vacant Housing Units | 3,020 (12.4%) |
| Median Home Value | $1,202,929 |
| Average Home Value | $1,266,348 |
Housing Distribution
Address Breakdown
Residential
19,959
Single Family
1,721
Multi-Family
18,238
Businesses
2,527
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 2014
882 sqft lot
$N/A/sqft
$764 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94102, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,378 (100%) |
| Owner Occupied HU | 1,761 ( 7.2%) |
| Renter Occupied HU | 19,597 (80.4%) |
| Vacant Housing Units | 3,020 (12.4%) |
| Median Home Value | $1,202,929 |
| Average Home Value | $1,266,348 |
Housing Distribution
Address Breakdown
Residential
19,959
Single Family
1,721
Multi-Family
18,238
Businesses
2,527
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices