0 Rolph Park DrCrockettCA94525
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow0 Rolph Park Dr, Crockett, CA, 94525 in Crockett earns its strong cash-flow label: 25.64% yield, $2,989/mo rent, $2,124/mo net income, DSCR 4.75. The $139,888 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $38,648 by year five. Combined with $1,288/yr in principal paydown, total projected return reaches $189,744.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 25.6% | 6.0% |
| Monthly Cash Flow | $2,124 | $1,200 |
City averages based on Crockett market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,989 |
| Total Monthly Debt Service | $810 |
| DSCR Ratio | 3.69x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
10,019 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94525, Crockett, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,666 (100%) |
| Owner Occupied HU | 746 (44.8%) |
| Renter Occupied HU | 780 (46.8%) |
| Vacant Housing Units | 140 ( 8.4%) |
| Median Home Value | $735,380 |
| Average Home Value | $780,566 |
Housing Distribution
Address Breakdown
Residential
1,612
Single Family
1,497
Multi-Family
115
Businesses
109
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
Lot
Built in N/A
10,019 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94525, Crockett, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,666 (100%) |
| Owner Occupied HU | 746 (44.8%) |
| Renter Occupied HU | 780 (46.8%) |
| Vacant Housing Units | 140 ( 8.4%) |
| Median Home Value | $735,380 |
| Average Home Value | $780,566 |
Housing Distribution
Address Breakdown
Residential
1,612
Single Family
1,497
Multi-Family
115
Businesses
109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices