12337 Bonnie Brae Ave, Waterford, CA, 95386 | $1,408/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2052 sft

901 Leveland Ln, Modesto, CA, 95350

3 Bed
3 Bath
2197 sft

701 Cottonwood Ct, Modesto, CA, 95356

5 Bed
3 Bath
2859 sft

216 Sycamore Ave, Modesto, CA, 95354

3 Bed
3 Bath
1839 sft

2540 Chandon Cir, Modesto, CA, 95355

Nearby investment properties with comparable prices

3 Bed
2 Bath
1480 sft

7181 Pine St, Winton, CA, 95388

4 Bed
2 Bath
1216 sft

6665 Cali Ave, Winton, CA, 95388

3 Bed
1 Bath
1216 sft

2004 Blue Gum Ave, Modesto, CA, 95358

2 Bed
1 Bath
804 sft

1516 Teresa St, Modesto, CA, 95350

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

Rental property for sale in Waterford at 12337 Bonnie Brae Ave, Waterford, CA, 95386 priced at $429,950 pairs $4,067/mo rent with $1,408/mo cash flow after a $2,104/mo payment. Total monthly income equals $4,067/mo, and annual cash flow comes to $16,892/yr on $142,528 invested. Return on cash invested is 31.76% in year one, and rental yield stands at 11.35% on a $429,950 basis. Equity gained on principal adds $2,774/yr, and 5% annual appreciation accumulates to $118,787 by year five. Five-year ROI measures 166.39% and total cumulative return in cash reaches $237,155. For financing, Ziffy Mortgage’s DSCR program evaluates $4,067/mo property income against a $2,104/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2002

7,079 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95386, Waterford, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,538 (100%)
Owner Occupied HU	2,298 (65.0%)
Renter Occupied HU	1,124 (31.8%)
Vacant Housing Units	116 ( 3.3%)
Median Home Value	$468,277
Average Home Value	$559,281