Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Imperial Beach at 509 Heron Ln, Imperial Beach, CA, 91932 earns $310/mo cash flow from $6,263/mo rent with a $4,297/mo payment. Total monthly income totals $6,263/mo, and annual cash flow totals $3,716/yr on $288,862 capital. ROI tracks 21.35% on current figures, and rental yield reads 8.56% at a $878,000 purchase. Equity gained on principal adds $5,666/yr, and 5% annual appreciation supports $242,575 over five years. Five-year ROI reaches 111.3% and total cumulative return in cash sums $321,496. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,263/mo property income instead of your personal income.
Condo
Built in 2018
N/A lot
$N/A/sqft
$332 monthly HOA
Neighborhood data shown for ZIP Code: 91932, Imperial Beach, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,139 (100%) |
| Owner Occupied HU | 3,032 (29.9%) |
| Renter Occupied HU | 6,365 (62.8%) |
| Vacant Housing Units | 742 ( 7.3%) |
| Median Home Value | $883,246 |
| Average Home Value | $945,678 |
Residential
9,970
Single Family
7,157
Multi-Family
2,813
Businesses
325
Date | Event | Price |
|---|---|---|
| 2025-02-26 | Listing removed | $5,200 |
| 2024-09-26 | Listed for rent | $5,200 |
| 2024-04-21 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-10 | $8868.00 | 5.89% | $672,588 | 2.00% |
| 2023-06-10 | $8375.10 | 2.01% | $659,401 | 2.00% |
| 2022-06-10 | $8209.96 | 32.09% | $646,473 | 2.00% |
Listed by: Charles Pettit • Harcourts Prime Properties
Mls Name: SDMLS
Mls Provider:
Mls ID: #250030102
Disclaimer: This information is deemed reliable but not guaranteed. You should rely on this information only to decide whether or not to further investigate a particular property. BEFORE MAKING ANY OTHER DECISION, YOU SHOULD PERSONALLY INVESTIGATE THE FACTS (e.g. square footage and lot size) with the assistance of an appropriate professional. You may use this information only to identify properties you may be interested in investigating further. All uses except for personal, noncommercial use in accordance with the foregoing purpose are prohibited. Redistribution or copying of this information, any photographs or video tours is strictly prohibited. This information is derived from the Internet Data Exchange (IDX) service provided by San Diego MLS. Displayed property listings may be held by a brokerage firm other than the broker and/or agent responsible for this display. The information and any photographs and video tours and the compilation from which they are derived is protected by copyright. Compilation 2025 San Diego MLS.
