Madison-321 Plan, The San Francisco Shipyard: Madison, San Francisco, CA, 94124 | 6.58% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
736 sft

6466 Hollis St UNIT 248, Emeryville, CA, 94608

1 Bed
1 Bath
588 sft

988 Franklin St APT 302, Oakland, CA, 94607

2 Bed
2 Bath
1015 sft

30 Sheffield Ct, San Pablo, CA, 94806

2 Bed
1 Bath
1064 sft

2425 77th Ave, Oakland, CA, 94605

Nearby investment properties with comparable prices

2 Bed
2 Bath
1120 sft

9312 Oscar Ave, Oakland, CA, 94603

2 Bed
2 Bath
1127 sft

1780 Bancroft Ave UNIT 4507, San Francisco, CA, 94124

2 Bed
1 Bath
1005 sft

5715 Holway Ct, Oakland, CA, 94621

2 Bed
1 Bath
983 sft

850 W Grand Ave APT B, Oakland, CA, 94607

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $3,036/mo, and a $2,712/mo payment. Purchase price stands at $554,000, and rental yield measures 6.58% with $3,036/mo rent. Return on cash invested shows 17.48% in year one, and 5% annual appreciation builds toward $153,060 over five years. Five-year ROI reaches 89.8% and total cumulative return in cash records $163,674. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,036/mo property income covering a $2,712/mo payment rather than investor’s personal income.

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