Madison-201 Plan, The San Francisco Shipyard : MadisonSan FranciscoCA94124
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 Francisco at Madison-201 Plan, The San Francisco Shipyard: Madison, San Francisco, CA, 94124 uses $240,170 cash to close to unlock $25,141/yr annual cash flow and $2,095/mo monthly cash flow. Total monthly income runs $6,611/mo, and a $3,573/mo payment keeps the spread at $2,095/mo. Purchase price stands at $730,000, and rental yield measures 10.87% with $6,611/mo rent. Return on cash invested shows 30.53% in year one, and 5% annual appreciation builds toward $201,686 over five years. Five-year ROI reaches 159.76% and total cumulative return in cash records $383,702. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,611/mo property income covering a $3,573/mo payment rather than investor’s personal income.
Condo
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94124, San Francisco, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,278 (100%) |
| Owner Occupied HU | 5,096 (41.5%) |
| Renter Occupied HU | 6,413 (52.2%) |
| Vacant Housing Units | 769 ( 6.3%) |
| Median Home Value | $1,034,668 |
| Average Home Value | $1,062,940 |
Housing Distribution
Address Breakdown
Residential
11,090
Single Family
8,683
Multi-Family
2,407
Businesses
2,181
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A