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% |
Rental property for sale in Moss Beach at 651 Stetson St, Moss Beach, CA, 94038 generates $7,753/mo in rent, after a $8,800/mo payment. Total monthly income is $7,753/mo. Return on cash invested sits at 12.83% in year one, and rental yield is 5.17% on a $1,798,000 entry. Equity gained on principal adds $11,602/yr, while 5% annual appreciation builds toward $496,754 over five years. Five-year ROI reaches 64.99% and total cumulative return in cash sums $378,619. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,753/mo property income rather than buyer’s personal income.
Single Family
Built in 1986
5,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 94038, Moss Beach, CA area.
| 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 |
Residential
769
Single Family
769
Multi-Family
0
Businesses
65
Date | Event | Price |
|---|---|---|
| 2025-08-05 | Sold | $1,798,000 |
| 2021-06-28 | Sold | $1,219,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-04 | $16980.18 | 2.65% | $1,293,611 | 2.00% |
| 2023-11-04 | $16541.40 | 1.30% | $1,268,247 | 2.00% |
| 2022-11-04 | $16329.20 | 136.90% | $1,243,380 | 187.84% |
Listed by: Emily Lane • NestRite Realty & Development
Mls Name: MLSListings Inc
Mls Provider:
Mls ID: #ML82007775
Disclaimer: Based on information from the MLSListings MLS as of 2025-11-04 02:48:46 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.
