815 Rosal WaySan RafaelCA94903
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
Investment Highlights
Investment property for sale in San Rafael at 815 Rosal Way, San Rafael, CA, 94903 uses $312,534 cash to close to unlock $3,134/yr annual cash flow and $261/mo monthly cash flow. Total monthly income runs $6,439/mo, and a $4,650/mo payment keeps the spread at $261/mo. Purchase price stands at $949,950, and rental yield measures 8.13% with $6,439/mo rent. Return on cash invested shows 21.06% in year one, and 5% annual appreciation builds toward $262,454 over five years. Five-year ROI reaches 109.42% and total cumulative return in cash records $341,974. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,439/mo property income covering a $4,650/mo payment rather than investor’s personal income.
Single Family
Built in 1955
6,200 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94903, San Rafael, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,861 (100%) |
| Owner Occupied HU | 8,180 (63.6%) |
| Renter Occupied HU | 4,010 (31.2%) |
| Vacant Housing Units | 671 ( 5.2%) |
| Median Home Value | $1,203,742 |
| Average Home Value | $1,243,118 |
Housing Distribution
Address Breakdown
Residential
12,444
Single Family
9,664
Multi-Family
2,780
Businesses
1,458
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James A Walsh • RE/MAX Gold
Mls Name: BAREIS
Mls Provider:
Mls ID: #325020528
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.