400 Beale St APT 801San 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 801, San Francisco, CA, 94105 earns $1,252/mo cash flow from $7,432/mo rent with a $4,890/mo payment. Total monthly income totals $7,432/mo, and annual cash flow totals $15,019/yr on $328,671 capital. ROI tracks 24.63% on current figures, and rental yield reads 8.93% at a $999,000 purchase. Equity gained on principal adds $6,446/yr, and 5% annual appreciation supports $276,005 over five years. Five-year ROI reaches 128.12% and total cumulative return in cash sums $421,082. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,432/mo property income instead of your personal income.
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: Anh Phan • Anh T Phan
Mls Name: MetroList Services of CA
Mls ID: #425077331