57 Masonic AveSan FranciscoCA94118
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 57 Masonic Ave, San Francisco, CA, 94118 in San Francisco. Rental yield 5.73%. At $1,749,000 with 5.73% gross yield, current distributions are modest, but the 5% appreciation rate projects $483,216 in new equity by year five, complemented by $16,108/yr in principal paydown. Ziffy Mortgage's DSCR loan (1.06) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $504,210.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.7% | 4.5% |
| Monthly Cash Flow | $(2,470) | $2,800 |
City averages based on San Francisco market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $8,350 |
| Total Monthly Debt Service | $10,124 |
| DSCR Ratio | 0.82x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 1937
3,606 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94118, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,983 (100%) |
| Owner Occupied HU | 5,824 (30.7%) |
| Renter Occupied HU | 11,565 (60.9%) |
| Vacant Housing Units | 1,594 ( 8.4%) |
| Median Home Value | $1,980,876 |
| Average Home Value | $1,770,504 |
Housing Distribution
Address Breakdown
Residential
17,881
Single Family
9,029
Multi-Family
8,852
Businesses
1,423
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
Single Family
Built in 1937
3,606 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94118, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,983 (100%) |
| Owner Occupied HU | 5,824 (30.7%) |
| Renter Occupied HU | 11,565 (60.9%) |
| Vacant Housing Units | 1,594 ( 8.4%) |
| Median Home Value | $1,980,876 |
| Average Home Value | $1,770,504 |
Housing Distribution
Address Breakdown
Residential
17,881
Single Family
9,029
Multi-Family
8,852
Businesses
1,423
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelle K. Pender • Engel & Voelkers San Francisco
Mls Name: SFAR
Mls Provider:
Mls ID: #425049951
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.