502 Vermont AveMoss BeachCA94038
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.
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 Moss Beach at 502 Vermont Ave, Moss Beach, CA, 94038 generates $8,393/mo in rent and, after a $4,895/mo payment, leaves $1,794/mo in cash flow. Total monthly income is $8,393/mo, and annual cash flow is $21,528/yr on $329,000 invested. Return on cash invested sits at 26.6% in year one, and rental yield is 10.07% on a $999,999 entry. Equity gained on principal adds $6,453/yr, while 5% annual appreciation builds toward $276,281 over five years. Five-year ROI reaches 139.24% and total cumulative return in cash sums $458,103. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $8,393/mo property income rather than buyer’s personal income.
Single Family
Built in 1923
0.25 Acres lot
$N/A/sqft
No HOA
More details about the property
Neighborhood Data
Neighborhood data shown for ZIP Code: 94038, Moss Beach, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,099 (100%) |
| Owner Occupied HU | 847 (77.1%) |
| Renter Occupied HU | 171 (15.6%) |
| Vacant Housing Units | 81 ( 7.4%) |
| Median Home Value | $1,445,341 |
| Average Home Value | $1,399,274 |
Housing Distribution
Address Breakdown
Residential
769
Single Family
769
Multi-Family
0
Businesses
65
Price History
Date | Event | Price |
|---|---|---|
| 2025-02-03 | Listed for sale | $999,999 |
| 2016-10-01 | Listing removed | $989,000 |
| 2016-08-11 | Listed for sale | $989,000 |
Tax History
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $12456.38 | 6.75% | $682,105 | 2.00% |
| 2023-02-11 | $11668.64 | -0.37% | $668,731 | 2.00% |
| 2022-02-11 | $11711.50 | 1.29% | $655,620 | 2.00% |
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.
Facts & Features
General Information
- Type: SingleFamily
- Year Built: 1923
- Architectural Style: N/A
- Building Area: 1,790
- Living Area: 1,790 sqft
- Property Condition: N/A
Features & Amenities
- Heating: Forced Air
- Cooling: None
- Flooring: Hardwood, Laminate, Vinyl Linoleum
- Interior Features: N/A
- Exterior Features: N/A
- Parking Features: Garage Door Opener, Off Street
Location
- City: Moss Beach
- State: CA
- Subdivision: N/A
- Lot Size: 0.25 Acres
- Lot Features: N/A
- View: N/A
HOA & Fees
- HOA Fee: N/A
- Association Fee: N/A
- Fees & Dues: N/A
- Association Amenities: N/A
- Association Fee Includes: N/A
Utilities
- Utilities: Public Utilities, Water Public
- Sewer: Public Sewer
- Water Source: Public
- Road Surface Type: N/A
School Information
- Elementary School: N/A
- Middle School: N/A
- High School: N/A
Listed by: Moriah Bettencourt • Del Mar Properties
Mls Name: MLSListings Inc
Mls Provider:
Mls ID: #ML81992582
Disclaimer: Based on information from the MLSListings MLS as of 2025-02-11 10:31:55 PST. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.