3505 Angelucci St UNIT 2ESan DiegoCA92111
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 3505 Angelucci St UNIT 2E, San Diego, CA, 92111 in San Diego earns a 8.17% gross yield at $470,000. Rent of $3,202/mo nets $294/mo after the $2,113/mo mortgage. The 1.52 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $129,852 and $4,329/yr in equity accumulation project a total cumulative return of $197,176.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 4.8% |
| Monthly Cash Flow | $294 | $1,850 |
City averages based on San Diego market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,202 |
| Total Monthly Debt Service | $2,720 |
| DSCR Ratio | 1.18x |
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 1980
1.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92111, San Diego, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,005 (100%) |
| Owner Occupied HU | 8,598 (47.8%) |
| Renter Occupied HU | 8,739 (48.5%) |
| Vacant Housing Units | 668 ( 3.7%) |
| Median Home Value | $847,539 |
| Average Home Value | $899,033 |
Housing Distribution
Address Breakdown
Residential
17,484
Single Family
13,615
Multi-Family
3,869
Businesses
2,503
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 1980
1.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92111, San Diego, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,005 (100%) |
| Owner Occupied HU | 8,598 (47.8%) |
| Renter Occupied HU | 8,739 (48.5%) |
| Vacant Housing Units | 668 ( 3.7%) |
| Median Home Value | $847,539 |
| Average Home Value | $899,033 |
Housing Distribution
Address Breakdown
Residential
17,484
Single Family
13,615
Multi-Family
3,869
Businesses
2,503
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tiara Medley • Cal State Realty Services
Mls Name: CRMLS
Mls ID: #OC25123239