50 Harbor DrDaly CityCA94014
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 50 Harbor Dr, Daly City, CA, 94014 in Daly City: $4,450/mo in rent, $2,043/mo net, 13.73% gross yield, all on a $389,000 acquisition. The 2.54 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $107,474 in value, and $3,583/yr in principal paydown steadily builds equity. Projected total cumulative return: $279,033.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.7% | 6.2% |
| Monthly Cash Flow | $2,043 | $1,500 |
City averages based on Daly City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,450 |
| Total Monthly Debt Service | $2,252 |
| DSCR Ratio | 1.98x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94014, Daly City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,245 (100%) |
| Owner Occupied HU | 8,003 (52.5%) |
| Renter Occupied HU | 6,639 (43.5%) |
| Vacant Housing Units | 603 ( 4.0%) |
| Median Home Value | $1,072,278 |
| Average Home Value | $1,078,528 |
Housing Distribution
Address Breakdown
Residential
14,154
Single Family
10,993
Multi-Family
3,161
Businesses
854
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
Manufactured
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94014, Daly City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,245 (100%) |
| Owner Occupied HU | 8,003 (52.5%) |
| Renter Occupied HU | 6,639 (43.5%) |
| Vacant Housing Units | 603 ( 4.0%) |
| Median Home Value | $1,072,278 |
| Average Home Value | $1,078,528 |
Housing Distribution
Address Breakdown
Residential
14,154
Single Family
10,993
Multi-Family
3,161
Businesses
854
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices