5 Bay Point Village DriveSan RafaelCA94901
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 Rafael at 5 Bay Point Village Drive, San Rafael, CA, 94901 priced at $816,000 pairs $6,068/mo rent with $1,020/mo cash flow after a $3,994/mo payment. Total monthly income equals $6,068/mo, and annual cash flow comes to $12,240/yr on $268,464 invested. Return on cash invested is 24.62% in year one, and rental yield stands at 8.92% on a $816,000 basis. Equity gained on principal adds $5,266/yr, and 5% annual appreciation accumulates to $225,446 by year five. Five-year ROI measures 128.05% and total cumulative return in cash reaches $343,779. For financing, Ziffy Mortgage’s DSCR program evaluates $6,068/mo property income against a $3,994/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1996
3,001 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94901, San Rafael, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,054 (100%) |
| Owner Occupied HU | 7,639 (44.8%) |
| Renter Occupied HU | 8,426 (49.4%) |
| Vacant Housing Units | 989 ( 5.8%) |
| Median Home Value | $1,440,116 |
| Average Home Value | $1,499,360 |
Housing Distribution
Address Breakdown
Residential
16,003
Single Family
11,126
Multi-Family
4,877
Businesses
2,707
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen R Strain • Front Porch Realty
Mls Name: BAREIS
Mls ID: #325078641