400 Beale St APT 403San FranciscoCA94105
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 400 Beale St APT 403, San Francisco, CA, 94105 offers a 15.52% rental yield on a $385,171 purchase with $4,982/mo rent. Total monthly income registers $4,982/mo, and a $1,885/mo payment leaves $2,599/mo available for distribution. Annual cash flow reaches $31,194/yr on $127,684 to close, and return on cash invested stands at 44.34% in year one. Equity gained on principal adds $2,485/yr while 5% annual appreciation supports $106,416 over five years. Portfolio math shows five-year ROI at 233.86% and total cumulative return in cash at $298,600. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,982/mo property income against a $1,885/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2002
0.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94105, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,168 (100%) |
| Owner Occupied HU | 3,051 (27.3%) |
| Renter Occupied HU | 6,118 (54.8%) |
| Vacant Housing Units | 1,999 (17.9%) |
| Median Home Value | $1,594,888 |
| Average Home Value | $1,588,407 |
Housing Distribution
Address Breakdown
Residential
10,424
Single Family
72
Multi-Family
10,352
Businesses
1,616
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robert Belli • Compass
Mls Name: SFAR
Mls ID: #425059353