1257 Marina Cir, Discovery Bay, CA, 94505 | $314/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1121 sft

3318 Karen Way, Pittsburg, CA, 94565

3 Bed
3 Bath
2242 sft

3850 Annandale Ct, Stockton, CA, 95219

4 Bed
2 Bath
2127 sft

1349 W Valencia Ave, Stockton, CA, 95209

Residence 1579 Plan, Waterways at Westlake

3 Bed
2 Bath
1579 sft

Residence 1579 Plan, Waterways at Westlake, Stockton, CA, 95219

Nearby investment properties with comparable prices

- Bed
- Bath
756 sft

1450 N Belvedere Ave, Stockton, CA, 95205

3 Bed
2 Bath
1158 sft

8107 Grenoble Way, Stockton, CA, 95210

4 Bed
4 Bath
1972 sft

1534 Cat Tail Dr, Stockton, CA, 95204

3 Bed
2 Bath
1488 sft

8733 Ensenada Dr, Stockton, CA, 95210

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 1257 Marina Cir, Discovery Bay, CA, 94505 earns $314/mo cash flow from $4,030/mo rent with a $2,462/mo payment. Total monthly income totals $4,030/mo, and annual cash flow totals $3,774/yr on $165,487 capital. ROI tracks 22.34% on current figures, and rental yield reads 9.61% at a $503,000 purchase. Equity gained on principal adds $3,246/yr, and 5% annual appreciation supports $138,970 over five years. Five-year ROI reaches 117.44% and total cumulative return in cash sums $194,354. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,030/mo property income instead of your personal income.

Condo

Built in 1978

2,613 sqft lot

$N/A/sqft

$450 monthly HOA