1000 Berryessa Ln #433DavisCA95616
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
Rental property for sale in Davis at 1000 Berryessa Ln #433, Davis, CA, 95616 generates $5,687/mo in rent and, after a $3,059/mo payment, leaves $1,092/mo in cash flow. Total monthly income is $5,687/mo, and annual cash flow is $13,105/yr on $205,625 invested. Return on cash invested sits at 26.43% in year one, and rental yield is 10.92% on a $625,000 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation builds toward $172,676 over five years. Five-year ROI reaches 139.35% and total cumulative return in cash sums $286,537. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,687/mo property income rather than buyer’s personal income.
Condo
Built in 2018
1,790 sqft lot
$N/A/sqft
$700 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95616, Davis, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,503 (100%) |
| Owner Occupied HU | 6,558 (33.6%) |
| Renter Occupied HU | 11,585 (59.4%) |
| Vacant Housing Units | 1,360 ( 7.0%) |
| Median Home Value | $848,099 |
| Average Home Value | $889,395 |
Housing Distribution
Address Breakdown
Residential
17,724
Single Family
11,603
Multi-Family
6,121
Businesses
1,221
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kim Eichorn • Lyon RE Davis
Mls Name: MetroList Services of CA
Mls Provider:
Mls ID: #224085447
Disclaimer: Copyright MetroList Services, Inc. All rights reserved. Information is deemed reliable but not guaranteed.