1255 Annalee DrAngels CampCA95222
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1255 Annalee Dr, Angels Camp, CA, 95222 in Angels Camp. Priced at $299,000, it generates $2,640/mo in gross rent and $562/mo in net monthly cash flow, a 10.6% yield that comfortably supports the 1.96 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,744. Five-year appreciation: $82,608. Equity from principal paydown: $2,754/yr. Total projected cumulative return: $150,576.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.2% |
| Monthly Cash Flow | $562 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,640 |
| Total Monthly Debt Service | $1,959 |
| DSCR Ratio | 1.35x |
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.
Townhouse
Built in 2005
4,791 sqft lot
$N/A/sqft
$685 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95222, Angels Camp, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,868 (100%) |
| Owner Occupied HU | 1,766 (61.6%) |
| Renter Occupied HU | 635 (22.1%) |
| Vacant Housing Units | 467 (16.3%) |
| Median Home Value | $527,909 |
| Average Home Value | $589,822 |
Housing Distribution
Address Breakdown
Residential
1,287
Single Family
1,214
Multi-Family
73
Businesses
222
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
Townhouse
Built in 2005
4,791 sqft lot
$N/A/sqft
$685 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95222, Angels Camp, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,868 (100%) |
| Owner Occupied HU | 1,766 (61.6%) |
| Renter Occupied HU | 635 (22.1%) |
| Vacant Housing Units | 467 (16.3%) |
| Median Home Value | $527,909 |
| Average Home Value | $589,822 |
Housing Distribution
Address Breakdown
Residential
1,287
Single Family
1,214
Multi-Family
73
Businesses
222
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rodney J. Rodr III • Cedar Creek Realty
Mls Name: CCARMLS
Mls ID: #202500460
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.