1027 Olive Dr SPACE 5DavisCA95616
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 Davis at 1027 Olive Dr SPACE 5, Davis, CA, 95616 offers a 9.22% rental yield on a $119,990 purchase with $922/mo rent. Total monthly income registers $922/mo, and a $587/mo payment leaves $180/mo available for distribution. Annual cash flow reaches $2,160/yr on $39,777 to close, and return on cash invested stands at 25.34% in year one. Equity gained on principal adds $774/yr while 5% annual appreciation supports $33,151 over five years. Portfolio math shows five-year ROI at 132.09% and total cumulative return in cash at $52,540. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $922/mo property income against a $587/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1986
N/A lot
$N/A/sqft
No 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: John McDougall • Reliant Realty
Mls Name: MetroList Services of CA
Mls ID: #225062291