1087 Ben Hur RdRaymondCA93653
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 1087 Ben Hur Rd, Raymond, CA, 93653 in Raymond at $1,999,950, 0.9% gross yield, is a market-growth asset. Rental yield 0.9%. The $1,500/mo rent partially funds the $8,993/mo debt service; the core return is the 5%/yr price growth projected to add $552,549 over five years. Ziffy Mortgage's DSCR mortgage (0.17) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $58,687.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0.9% | 5.2% |
| Monthly Cash Flow | $(10,872) | $1,200 |
City averages based on Raymond market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,500 |
| Total Monthly Debt Service | $11,576 |
| DSCR Ratio | 0.13x |
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.
Single Family
Built in 2004
102 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93653, Raymond, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 537 (100%) |
| Owner Occupied HU | 356 (66.3%) |
| Renter Occupied HU | 84 (15.6%) |
| Vacant Housing Units | 97 (18.1%) |
| Median Home Value | $537,770 |
| Average Home Value | $699,895 |
Housing Distribution
Address Breakdown
Residential
376
Single Family
376
Multi-Family
0
Businesses
16
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 2004
102 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93653, Raymond, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 537 (100%) |
| Owner Occupied HU | 356 (66.3%) |
| Renter Occupied HU | 84 (15.6%) |
| Vacant Housing Units | 97 (18.1%) |
| Median Home Value | $537,770 |
| Average Home Value | $699,895 |
Housing Distribution
Address Breakdown
Residential
376
Single Family
376
Multi-Family
0
Businesses
16
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robert Juarez • Concierge Homes
Mls Name: CRMLS
Mls ID: #MP24202225