1280 Gusty Loop Unit 4LivermoreCA94550
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingFor first-time U.S. investors or those diversifying conservatively, 1280 Gusty Loop Unit 4, Livermore, CA, 94550 in Livermore offers a clean, manageable entry. Rental yield 6.18%. DSCR 1.14 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $239,812 in additional property value over five years, with $7,994/yr in principal equity building ownership stake. Total projected cumulative return: $235,217.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.2% | 5.2% |
| Monthly Cash Flow | $(1,500) | $300 |
City averages based on Livermore market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,468 |
| Total Monthly Debt Service | $5,622 |
| DSCR Ratio | 0.79x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Condo
Built in 2017
10,454 sqft lot
$N/A/sqft
$352 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94550, Livermore, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,842 (100%) |
| Owner Occupied HU | 12,953 (68.7%) |
| Renter Occupied HU | 5,085 (27.0%) |
| Vacant Housing Units | 804 ( 4.3%) |
| Median Home Value | $1,266,211 |
| Average Home Value | $1,325,729 |
Housing Distribution
Address Breakdown
Residential
18,538
Single Family
16,047
Multi-Family
2,491
Businesses
1,130
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
Condo
Built in 2017
10,454 sqft lot
$N/A/sqft
$352 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94550, Livermore, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,842 (100%) |
| Owner Occupied HU | 12,953 (68.7%) |
| Renter Occupied HU | 5,085 (27.0%) |
| Vacant Housing Units | 804 ( 4.3%) |
| Median Home Value | $1,266,211 |
| Average Home Value | $1,325,729 |
Housing Distribution
Address Breakdown
Residential
18,538
Single Family
16,047
Multi-Family
2,491
Businesses
1,130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Krystealle Franco • RE/MAX Gold - Murphys
Mls Name: bridgeMLS/CCAR/Bay East AOR
Mls Provider:
Mls ID: #41127709
Disclaimer: Bay East 2026. CCAR 2026. bridgeMLS 2026. Information Deemed Reliable But Not Guaranteed. This information is being provided by the Bay East MLS, or CCAR MLS, or bridgeMLS. The listings presented here may or may not be listed by the Broker/Agent operating this website. This information is intended for the personal use of consumers and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated at 2026-03-19 06:49:23 PDT.