Residence 8 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 8 Plan, Epoca: Willow, San Diego, CA, 92154 listed at $606,900 pairs $6,328/mo rent with a $2,970/mo payment to leave $2,574/mo cash flow. Total monthly income runs $6,328/mo, and annual cash flow reaches $30,889/yr on $199,670 cash to close. Return on cash invested measures 35.53% in year one, and rental yield registers 12.51% at a $606,900 basis. Equity gained on principal adds $3,916/yr, and annual property appreciation at 5% supports $167,675 by year five. Five-year ROI tracks 186.59% and total cumulative return in cash totals $372,570. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,328/mo property income relative to a $2,970/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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