1205 Beach Ct, Discovery Bay, CA, 94505 | $1,290/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2058 sft

946 Lido Cir, Discovery Bay, CA, 94505

4 Bed
3 Bath
3015 sft

155 E Heritage Dr, Mountain House, CA, 95391

4 Bed
2 Bath
1859 sft

1011 Muir Creek Dr, Pittsburg, CA, 94565

2 Bed
2 Bath
833 sft

1505 Kirker Pass Rd APT 158, Concord, CA, 94521

Nearby investment properties with comparable prices

5 Bed
3 Bath
2678 sft

8799 Deer Creek Cir, Stockton, CA, 95210

3 Bed
2 Bath
1500 sft

1513 Marina Dr, Lathrop, CA, 95330

4 Bed
3 Bath
2140 sft

10599 Rubicon Ave, Stockton, CA, 95219

3 Bed
1 Bath
1064 sft

410 W Emerson Ave, Tracy, CA, 95376

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Discovery Bay at 1205 Beach Ct, Discovery Bay, CA, 94505 offers a 10% rental yield on a $600,000 purchase with $5,002/mo rent. Total monthly income registers $5,002/mo, and a $2,937/mo payment leaves $1,290/mo available for distribution. Annual cash flow reaches $15,480/yr on $197,400 to close, and return on cash invested stands at 27.9% in year one. Equity gained on principal adds $3,872/yr while 5% annual appreciation supports $165,769 over five years. Portfolio math shows five-year ROI at 145.66% and total cumulative return in cash at $287,532. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,002/mo property income against a $2,937/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1980

7,405 sqft lot

$N/A/sqft

No HOA