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 San Francisco at 81 Bruce Ave, San Francisco, CA, 94112 priced at $578,000 converts $6,422/mo rent into $2,800/mo cash flow after a $2,829/mo obligation. Total monthly income equals $6,422/mo, and annual cash flow totals $33,602/yr on $190,162 invested. Return on cash invested prints 37.73% in year one, and rental yield reads 13.33% against a $578,000 entry. Equity gained on principal adds $3,730/yr, while 5% annual appreciation compiles into $159,691 by year five. Five-year ROI reaches 198.49% and total cumulative return in cash sums $377,453. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,422/mo property income covering a $2,829/mo payment, not borrower’s personal income.
Single Family
Built in 1907
2,500 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 94112, San Francisco, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,237 (100%) |
| Owner Occupied HU | 14,094 (58.2%) |
| Renter Occupied HU | 8,905 (36.7%) |
| Vacant Housing Units | 1,238 ( 5.1%) |
| Median Home Value | $1,208,430 |
| Average Home Value | $1,228,041 |
Residential
21,545
Single Family
18,799
Multi-Family
2,746
Businesses
998
Date | Event | Price |
|---|---|---|
| 2024-08-09 | Listed for sale | $578,000 |
| 2024-08-02 | Contingent | $598,000 |
| 2024-07-22 | Listed for sale | $598,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4892.76 | 9.98% | $321,315 | 2.00% |
| 2022-08-14 | $4448.94 | 12.08% | $315,017 | 11.58% |
| 2021-08-14 | $3969.38 | -2.11% | $282,327 | 1.03% |
Listed by: Erica Labson Gaddi • Realty One Group Complete
Mls Name: MetroList Services of CA
Mls Provider:
Mls ID: #424051033
Disclaimer: Copyright MetroList Services, Inc. All rights reserved. Information is deemed reliable but not guaranteed.
