








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in San Diego at 425 W Beech St UNIT 1003, San Diego, CA, 92101 generates $3,910/mo in rent and, after a $2,838/mo payment, leaves $323/mo in cash flow. Total monthly income is $3,910/mo, and annual cash flow is $3,876/yr on $190,787 invested. Return on cash invested sits at 22.09% in year one, and rental yield is 8.09% on a $579,900 entry. Equity gained on principal adds $3,742/yr, while 5% annual appreciation builds toward $160,216 over five years. Five-year ROI reaches 114.5% and total cumulative return in cash sums $218,449. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,910/mo property income rather than buyer’s personal income.
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 92101, San Diego, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 38,969 (100%) |
| Owner Occupied HU | 6,370 (16.3%) |
| Renter Occupied HU | 25,620 (65.7%) |
| Vacant Housing Units | 6,979 (17.9%) |
| Median Home Value | $957,131 |
| Average Home Value | $1,143,507 |
Residential
32,920
Single Family
6,899
Multi-Family
26,021
Businesses
4,096
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Glen Henderson • LPT Realty,Inc
Mls Name: SDMLS
Mls ID: #250043335