117 Hedy LnDavisCA95618
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 117 Hedy Ln, Davis, CA, 95618 earns $216/mo cash flow from $958/mo rent with a $587/mo payment. Total monthly income totals $958/mo, and annual cash flow totals $2,592/yr on $39,780 capital. ROI tracks 26.42% on current figures, and rental yield reads 9.58% at a $119,999 purchase. Equity gained on principal adds $774/yr, and 5% annual appreciation supports $33,154 over five years. Five-year ROI reaches 137.76% and total cumulative return in cash sums $54,799. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $958/mo property income instead of your personal income.
Manufactured
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95618, El Macero, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,995 (100%) |
| Owner Occupied HU | 5,798 (52.7%) |
| Renter Occupied HU | 4,717 (42.9%) |
| Vacant Housing Units | 480 ( 4.4%) |
| Median Home Value | $847,545 |
| Average Home Value | $913,399 |
Housing Distribution
Address Breakdown
Residential
10,851
Single Family
7,338
Multi-Family
3,513
Businesses
472
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Twila Dittus • Fathom Realty Group, Inc.
Mls Name: MetroList Services of CA
Mls Provider:
Mls ID: #225045937
Disclaimer: Every person who intends to view or use such MLS information agrees to Terms of Use that include the following terms and conditions:All measurements and all calculations of area (i.e., Sq Ft and Acreage) are approximate. Broker has represented to MetroList that Broker has a valid listing signed by seller authorizing placement in the MLS. Above information is provided by Seller and/or other sources and has not been verified by Broker. Copyright 2025 MetroList Services, Inc. Information being provided by Metrolist Services, Inc. is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. [Click here for more information](/mls-disclaimers/#16)