400 Beale St APT 804San 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 804, San Francisco, CA, 94105 earns $563/mo cash flow from $6,758/mo rent with a $3,715/mo payment. Total monthly income totals $6,758/mo, and annual cash flow totals $6,762/yr on $249,711 capital. ROI tracks 22.77% on current figures, and rental yield reads 10.68% at a $759,000 purchase. Equity gained on principal adds $4,898/yr, and 5% annual appreciation supports $209,698 over five years. Five-year ROI reaches 120.75% and total cumulative return in cash sums $301,535. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,758/mo property income instead of your personal income.
Condo
Built in 2002
N/A lot
$N/A/sqft
$1,076 monthly 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: Zivi He • Coldwell Banker Realty
Mls Name: MLSListings Inc
Mls Provider:
Mls ID: #ML81959135
Disclaimer: Based on information from the MLSListings MLS as of 2024-08-14 14:46:50 PDT. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.