1314 Rose StCrockettCA94525
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 1314 Rose St, Crockett, CA, 94525 in Crockett is narrow, $2/mo net on $2,720/mo rent after the $1,956/mo debt service, but the property operates at break-even-plus, not a loss. At $435,000 with a 7.5% yield, the long-run equity case via 5% appreciation ($120,182 over five years) and $4,006/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.39 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $165,175.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.0% |
| Monthly Cash Flow | $2 | $1,200 |
City averages based on Crockett market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,720 |
| Total Monthly Debt Service | $2,545 |
| DSCR Ratio | 1.07x |
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 1913
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94525, Crockett, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,666 (100%) |
| Owner Occupied HU | 746 (44.8%) |
| Renter Occupied HU | 780 (46.8%) |
| Vacant Housing Units | 140 ( 8.4%) |
| Median Home Value | $735,380 |
| Average Home Value | $780,566 |
Housing Distribution
Address Breakdown
Residential
1,612
Single Family
1,497
Multi-Family
115
Businesses
109
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 1913
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94525, Crockett, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,666 (100%) |
| Owner Occupied HU | 746 (44.8%) |
| Renter Occupied HU | 780 (46.8%) |
| Vacant Housing Units | 140 ( 8.4%) |
| Median Home Value | $735,380 |
| Average Home Value | $780,566 |
Housing Distribution
Address Breakdown
Residential
1,612
Single Family
1,497
Multi-Family
115
Businesses
109
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jas Deepak • Help-u-sell Allied Realty
Mls Name: CCAR
Mls Provider:
Mls ID: #41072748
Disclaimer: CCAR 2025. Bay East 2025. bridgeMLS 2025. Information Deemed Reliable But Not Guaranteed. This information is being provided by the CCAR MLS, or Bay East 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 2025-09-05 20:51:54 PDT