35 Dolores St APT 409San FranciscoCA94103
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
Investment property for sale in San Francisco at 35 Dolores St APT 409, San Francisco, CA, 94103 uses $238,525 cash to close to unlock $2,682/yr annual cash flow and $224/mo monthly cash flow. Total monthly income runs $4,709/mo, and a $3,549/mo payment keeps the spread at $224/mo. Purchase price stands at $725,000, and rental yield measures 7.79% with $4,709/mo rent. Return on cash invested shows 21.18% in year one, and 5% annual appreciation builds toward $200,304 over five years. Five-year ROI reaches 109.65% and total cumulative return in cash records $261,545. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,709/mo property income covering a $3,549/mo payment rather than investor’s personal income.
Condo
Built in 2015
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94103, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,565 (100%) |
| Owner Occupied HU | 2,938 (12.5%) |
| Renter Occupied HU | 17,788 (75.5%) |
| Vacant Housing Units | 2,839 (12.0%) |
| Median Home Value | $1,169,730 |
| Average Home Value | $1,246,390 |
Housing Distribution
Address Breakdown
Residential
20,069
Single Family
1,933
Multi-Family
18,136
Businesses
3,435
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leila Banijamali • Bedrock
Mls Name: SFAR
Mls ID: #425075457