Residence 5 Plan, Epoca: Reed, San Diego, CA, 92154 | $2,657/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1463 sft

1145 Brixton St UNIT 2, Chula Vista, CA, 91913

3 Bed
3 Bath
1522 sft

6426 Caminito Listo, San Diego, CA, 92111

Haddington at Côta Vera Plan 3 Plan, Haddington at Côta Vera (55+)

3 Bed
2 Bath
1789 sft

Haddington at Côta Vera Plan 3 Plan, Haddington at Côta Vera (55+), Chula Vista, CA, 91913

3 Bed
3 Bath
1306 sft

2406 Aperture Cir, San Diego, CA, 92108

Nearby investment properties with comparable prices

2 Bed
2 Bath
1048 sft

7835 Cowles Mountain Ct UNIT B6, San Diego, CA, 92119

2 Bed
2 Bath
896 sft

951 Amistad Ct UNIT C, El Cajon, CA, 92019

1 Bed
1 Bath
712 sft

1400 Broadway #1504, San Diego, CA, 92101

3 Bed
2 Bath
1149 sft

8715 Lake Murray Blvd UNIT 7, San Diego, CA, 92119

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

Rental property for sale in San Diego at Residence 5 Plan, Epoca: Reed, San Diego, CA, 92154 priced at $551,900 converts $6,071/mo rent into $2,657/mo cash flow after a $2,701/mo obligation. Total monthly income equals $6,071/mo, and annual cash flow totals $31,886/yr on $181,575 invested. Return on cash invested prints 37.62% in year one, and rental yield reads 13.2% against a $551,900 entry. Equity gained on principal adds $3,561/yr, while 5% annual appreciation compiles into $152,480 by year five. Five-year ROI reaches 197.8% and total cumulative return in cash sums $359,154. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,071/mo property income covering a $2,701/mo payment, not borrower’s 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