1000 Adobe Canyon RdKenwoodCA95452
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 4.09% gross rental yield, 1000 Adobe Canyon Rd, Kenwood, CA, 95452 in Kenwood is priced for capital growth, not immediate cash flow. The $1,575,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $435,143 by year five, with $14,506/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.76) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $315,397.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.1% | 4.5% |
| Monthly Cash Flow | $(4,379) | $1,200 |
City averages based on Kenwood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,364 |
| Total Monthly Debt Service | $9,117 |
| DSCR Ratio | 0.59x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 2021
5.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95452, Kenwood, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 659 (100%) |
| Owner Occupied HU | 429 (65.1%) |
| Renter Occupied HU | 77 (11.7%) |
| Vacant Housing Units | 153 (23.2%) |
| Median Home Value | $979,037 |
| Average Home Value | $1,209,936 |
Housing Distribution
Address Breakdown
Residential
444
Single Family
444
Multi-Family
0
Businesses
106
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
Single Family
Built in 2021
5.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95452, Kenwood, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 659 (100%) |
| Owner Occupied HU | 429 (65.1%) |
| Renter Occupied HU | 77 (11.7%) |
| Vacant Housing Units | 153 (23.2%) |
| Median Home Value | $979,037 |
| Average Home Value | $1,209,936 |
Housing Distribution
Address Breakdown
Residential
444
Single Family
444
Multi-Family
0
Businesses
106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cathi Litle • Coldwell Banker B of V-Napa
Mls Name: BAREIS
Mls Provider:
Mls ID: #324087175
Disclaimer: Listing information deemed reliable but not guaranteed. Copyright 2025 Bay Area Real Estate Information Services, Inc. All Right Reserved.