1212 Waldorf LnRohnert ParkCA94928
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 1212 Waldorf Ln, Rohnert Park, CA, 94928 in Rohnert Park is straightforward: $885,000 in, $5,962/mo in rent, $322/mo out after debt service. The 8.08% gross yield and 1.50 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $244,509 by year five. With $8,151/yr in principal equity, the total cumulative return is projected at $356,995.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.0% |
| Monthly Cash Flow | $322 | $1,200 |
City averages based on Rohnert Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,962 |
| Total Monthly Debt Service | $5,288 |
| DSCR Ratio | 1.13x |
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 N/A
4,383 sqft lot
$N/A/sqft
$165 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94928, Rohnert Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,563 (100%) |
| Owner Occupied HU | 9,698 (52.2%) |
| Renter Occupied HU | 7,780 (41.9%) |
| Vacant Housing Units | 1,085 ( 5.8%) |
| Median Home Value | $698,344 |
| Average Home Value | $756,539 |
Housing Distribution
Address Breakdown
Residential
18,349
Single Family
13,943
Multi-Family
4,406
Businesses
1,024
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 N/A
4,383 sqft lot
$N/A/sqft
$165 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94928, Rohnert Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,563 (100%) |
| Owner Occupied HU | 9,698 (52.2%) |
| Renter Occupied HU | 7,780 (41.9%) |
| Vacant Housing Units | 1,085 ( 5.8%) |
| Median Home Value | $698,344 |
| Average Home Value | $756,539 |
Housing Distribution
Address Breakdown
Residential
18,349
Single Family
13,943
Multi-Family
4,406
Businesses
1,024
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices