Residence 9 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 9 Plan, Epoca: Willow, San Diego, CA, 92154 offers a 13.18% rental yield on a $627,900 purchase with $6,895/mo rent. Total monthly income registers $6,895/mo, and a $3,073/mo payment leaves $3,011/mo available for distribution. Annual cash flow reaches $36,132/yr on $206,579 to close, and return on cash invested stands at 37.55% in year one. Equity gained on principal adds $4,052/yr while 5% annual appreciation supports $173,477 over five years. Portfolio math shows five-year ROI at 197.4% and total cumulative return in cash at $407,783. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,895/mo property income against a $3,073/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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