1033 2nd AveCrockettCA94525
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Crockett rentals match the income profile of 1033 2nd Ave, Crockett, CA, 94525. Listed at $449,950, gross rent is $4,043/mo and net cash flow is $1,259/mo, a 10.78% yield well above national averages. DSCR 2.00 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $124,313 by year five with $4,144/yr in annual principal reduction, projecting $251,684 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 6.0% |
| Monthly Cash Flow | $1,259 | $1,200 |
City averages based on Crockett market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,043 |
| Total Monthly Debt Service | $2,604 |
| DSCR Ratio | 1.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 1910
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94525, Crockett, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,666 (100%) |
| Owner Occupied HU | 746 (44.8%) |
| Renter Occupied HU | 780 (46.8%) |
| Vacant Housing Units | 140 ( 8.4%) |
| Median Home Value | $735,380 |
| Average Home Value | $780,566 |
Housing Distribution
Address Breakdown
Residential
1,612
Single Family
1,497
Multi-Family
115
Businesses
109
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 1910
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94525, Crockett, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,666 (100%) |
| Owner Occupied HU | 746 (44.8%) |
| Renter Occupied HU | 780 (46.8%) |
| Vacant Housing Units | 140 ( 8.4%) |
| Median Home Value | $735,380 |
| Average Home Value | $780,566 |
Housing Distribution
Address Breakdown
Residential
1,612
Single Family
1,497
Multi-Family
115
Businesses
109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cristina Bales • Fohl Realty & Investments
Mls Name: Bay East AOR
Mls ID: #41124736