Residence 10 Plan, Epoca : WillowSan DiegoCA92154
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 Diego at Residence 10 Plan, Epoca: Willow, San Diego, CA, 92154 earns $3,472/mo cash flow from $7,604/mo rent with a $3,269/mo payment. Total monthly income totals $7,604/mo, and annual cash flow totals $41,667/yr on $219,739 capital. ROI tracks 39.02% on current figures, and rental yield reads 13.66% at a $667,900 purchase. Equity gained on principal adds $4,310/yr, and 5% annual appreciation supports $184,528 over five years. Five-year ROI reaches 205.32% and total cumulative return in cash sums $451,158. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,604/mo property income instead of your personal income.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92154, San Diego, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,464 (100%) |
| Owner Occupied HU | 14,302 (58.5%) |
| Renter Occupied HU | 9,352 (38.2%) |
| Vacant Housing Units | 810 ( 3.3%) |
| Median Home Value | $631,593 |
| Average Home Value | $636,977 |
Housing Distribution
Address Breakdown
Residential
23,587
Single Family
20,843
Multi-Family
2,744
Businesses
2,046
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