435 China Basin St UNIT 116San FranciscoCA94158
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 435 China Basin St UNIT 116, San Francisco, CA, 94158 offers $6,660/mo rent that, after a $4,155/mo payment, leaves $44/mo cash flow. Total monthly income is $6,660/mo, and annual cash flow is $529/yr on $279,321 cash. Return on cash invested measures 20.25% in year one, and rental yield stands at 9.41% at a $849,000 entry. Equity gained on principal adds $5,478/yr while 5% annual appreciation compounds into $234,563 by year five. Five-year ROI records 106.77% and total cumulative return in cash reaches $298,220. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,660/mo property income versus a $4,155/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2012
2.82 Acres lot
$N/A/sqft
$1,036 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shalini R. Sadda • City Real Estate
Mls Name: SFAR
Mls Provider:
Mls ID: #424033075
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.