Madison-310 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
Rental property for sale in San Francisco at Madison-310 Plan, The San Francisco Shipyard: Madison, San Francisco, CA, 94124 priced at $529,880 pairs $3,313/mo rent with $36/mo cash flow after a $2,594/mo payment. Total monthly income equals $3,313/mo, and annual cash flow comes to $427/yr on $174,331 invested. Return on cash invested is 20.31% in year one, and rental yield stands at 7.5% on a $529,880 basis. Equity gained on principal adds $3,419/yr, and 5% annual appreciation accumulates to $146,396 by year five. Five-year ROI measures 104.93% and total cumulative return in cash reaches $182,933. For financing, Ziffy Mortgage’s DSCR program evaluates $3,313/mo property income against a $2,594/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2025
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