1330 Queen Way #27LivingstonCA95334
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1330 Queen Way #27, Livingston, CA, 95334 in Livingston speaks for itself: 21.47% gross on a $144,000 price, generating $2,576/mo in rent and $1,686/mo in net income after the $648/mo debt service. DSCR 3.98, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $20,227 stacks alongside $39,785 in projected five-year appreciation and $1,326/yr in principal reduction. Projected total cumulative return: $163,002.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 21.5% | 6.0% |
| Monthly Cash Flow | $1,686 | $1,500 |
City averages based on Livingston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,576 |
| Total Monthly Debt Service | $834 |
| DSCR Ratio | 3.09x |
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.
Manufactured
Built in 2005
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95334, Livingston, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,583 (100%) |
| Owner Occupied HU | 2,761 (60.2%) |
| Renter Occupied HU | 1,744 (38.1%) |
| Vacant Housing Units | 78 ( 1.7%) |
| Median Home Value | $405,399 |
| Average Home Value | $478,138 |
Housing Distribution
Address Breakdown
Residential
4,592
Single Family
4,427
Multi-Family
165
Businesses
274
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
Manufactured
Built in 2005
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95334, Livingston, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,583 (100%) |
| Owner Occupied HU | 2,761 (60.2%) |
| Renter Occupied HU | 1,744 (38.1%) |
| Vacant Housing Units | 78 ( 1.7%) |
| Median Home Value | $405,399 |
| Average Home Value | $478,138 |
Housing Distribution
Address Breakdown
Residential
4,592
Single Family
4,427
Multi-Family
165
Businesses
274
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nicholas Popolizio • Real Brokerage Technologies, Inc.
Mls Name: CRMLS
Mls ID: #MC25165931