1000 Dewing Ave #407LafayetteCA94549
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 1000 Dewing Ave #407, Lafayette, CA, 94549 in Lafayette is capital appreciation. Rental yield 5.94%. The 5.94% gross yield at $1,350,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $372,980 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (1.10) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $404,257.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.9% | 5.5% |
| Monthly Cash Flow | $(1,673) | $1,200 |
City averages based on Lafayette market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,678 |
| Total Monthly Debt Service | $7,814 |
| DSCR Ratio | 0.85x |
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.
Condo
Built in 2017
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94549, Lafayette, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,399 (100%) |
| Owner Occupied HU | 8,108 (71.1%) |
| Renter Occupied HU | 2,639 (23.2%) |
| Vacant Housing Units | 652 ( 5.7%) |
| Median Home Value | $1,880,381 |
| Average Home Value | $1,774,756 |
Housing Distribution
Address Breakdown
Residential
11,138
Single Family
9,520
Multi-Family
1,618
Businesses
1,315
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
Condo
Built in 2017
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94549, Lafayette, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,399 (100%) |
| Owner Occupied HU | 8,108 (71.1%) |
| Renter Occupied HU | 2,639 (23.2%) |
| Vacant Housing Units | 652 ( 5.7%) |
| Median Home Value | $1,880,381 |
| Average Home Value | $1,774,756 |
Housing Distribution
Address Breakdown
Residential
11,138
Single Family
9,520
Multi-Family
1,618
Businesses
1,315
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kaaren Brickman • Dudum Real Estate Group
Mls Name: CCAR
Mls ID: #41112307