835 D Ave APT 4San DiegoCA92118
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 835 D Ave APT 4, San Diego, CA, 92118 in San Diego the bet is firmly on appreciation. Rental yield 5.12%. The 5.12% gross yield on a $1,669,000 price is below income-first thresholds, but 5%/yr value growth projects $461,114 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.95) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $426,688.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.1% | 4.8% |
| Monthly Cash Flow | $(3,724) | $1,850 |
City averages based on San Diego market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,121 |
| Total Monthly Debt Service | $9,661 |
| DSCR Ratio | 0.74x |
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.
Townhouse
Built in 1982
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92118, Coronado, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,444 (100%) |
| Owner Occupied HU | 3,689 (39.1%) |
| Renter Occupied HU | 3,557 (37.7%) |
| Vacant Housing Units | 2,198 (23.3%) |
| Median Home Value | $1,966,411 |
| Average Home Value | $1,820,784 |
Housing Distribution
Address Breakdown
Residential
9,234
Single Family
5,773
Multi-Family
3,461
Businesses
511
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
Townhouse
Built in 1982
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92118, Coronado, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,444 (100%) |
| Owner Occupied HU | 3,689 (39.1%) |
| Renter Occupied HU | 3,557 (37.7%) |
| Vacant Housing Units | 2,198 (23.3%) |
| Median Home Value | $1,966,411 |
| Average Home Value | $1,820,784 |
Housing Distribution
Address Breakdown
Residential
9,234
Single Family
5,773
Multi-Family
3,461
Businesses
511
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ken Pecus • eXp Realty of California, Inc
Mls Name: SDMLS
Mls ID: #260002991