400 Beale St APT 905San 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
Rental property for sale in San Francisco at 400 Beale St APT 905, San Francisco, CA, 94105 generates $4,681/mo in rent and, after a $3,304/mo payment, leaves $505/mo in cash flow. Total monthly income is $4,681/mo, and annual cash flow is $6,061/yr on $222,075 invested. Return on cash invested sits at 22.79% in year one, and rental yield is 8.32% on a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation builds toward $186,490 over five years. Five-year ROI reaches 118.27% and total cumulative return in cash sums $262,647. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,681/mo property income rather than buyer’s 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: Dan Dodd • Vanguard Properties
Mls Name: SFAR
Mls ID: #425065728