Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
No similar price properties found nearby.
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 San Pedro at 676 Shepard St APT 2, San Pedro, CA, 90731 listed at $705,900 pairs $4,699/mo rent with a $3,455/mo payment to leave $332/mo cash flow. Total monthly income runs $4,699/mo, and annual cash flow reaches $3,987/yr on $232,241 cash to close. Return on cash invested measures 21.78% in year one, and rental yield registers 7.99% at a $705,900 basis. Equity gained on principal adds $4,555/yr, and annual property appreciation at 5% supports $195,027 by year five. Five-year ROI tracks 112.83% and total cumulative return in cash totals $262,040. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,699/mo property income relative to a $3,455/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1987
0.25 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar rental properties found nearby.
No similar price properties found nearby.
Listed by: Michael Mackenbach • Vista Sotheby's International Realty
Mls Name: CRMLS
Mls ID: #PV25196702
