55 Page St APT 427San FranciscoCA94102
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 55 Page St APT 427, San Francisco, CA, 94102 in San Francisco. Priced at $519,701, it generates $7,403/mo in gross rent and $3,376/mo in net monthly cash flow, a 17.09% yield that comfortably supports the 3.17 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $40,510. Five-year appreciation: $143,584. Equity from principal paydown: $4,786/yr. Total projected cumulative return: $417,832.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.1% | 4.5% |
| Monthly Cash Flow | $3,376 | $2,800 |
City averages based on San Francisco market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,403 |
| Total Monthly Debt Service | $3,820 |
| DSCR Ratio | 1.94x |
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.
Condo
Built in 2008
0.59 Acres lot
$N/A/sqft
$676 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94102, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,378 (100%) |
| Owner Occupied HU | 1,761 ( 7.2%) |
| Renter Occupied HU | 19,597 (80.4%) |
| Vacant Housing Units | 3,020 (12.4%) |
| Median Home Value | $1,202,929 |
| Average Home Value | $1,266,348 |
Housing Distribution
Address Breakdown
Residential
19,959
Single Family
1,721
Multi-Family
18,238
Businesses
2,527
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
Condo
Built in 2008
0.59 Acres lot
$N/A/sqft
$676 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94102, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,378 (100%) |
| Owner Occupied HU | 1,761 ( 7.2%) |
| Renter Occupied HU | 19,597 (80.4%) |
| Vacant Housing Units | 3,020 (12.4%) |
| Median Home Value | $1,202,929 |
| Average Home Value | $1,266,348 |
Housing Distribution
Address Breakdown
Residential
19,959
Single Family
1,721
Multi-Family
18,238
Businesses
2,527
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices