1001 Commonwealth Dr #206Kings BeachCA96143
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 Kings Beach at 1001 Commonwealth Dr #206, Kings Beach, CA, 96143 earns $414/mo cash flow from $3,476/mo rent with a $2,423/mo payment. Total monthly income totals $3,476/mo, and annual cash flow totals $4,963/yr on $164,093 capital. ROI tracks 22.93% on current figures, and rental yield reads 8.43% at a $495,000 purchase. Equity gained on principal adds $3,194/yr, and 5% annual appreciation supports $136,759 over five years. Five-year ROI reaches 119.07% and total cumulative return in cash sums $195,382. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,476/mo property income instead of your personal income.
Townhouse
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96143, Kings Beach, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,417 (100%) |
| Owner Occupied HU | 584 (24.2%) |
| Renter Occupied HU | 822 (34.0%) |
| Vacant Housing Units | 1,011 (41.8%) |
| Median Home Value | $855,590 |
| Average Home Value | $997,179 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
126
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chris K Hernandez • COMPASS
Mls Name: TSMLS
Mls ID: #20252462