1355 Nicasio Valley RoadNicasioCA94946
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 1355 Nicasio Valley Road, Nicasio, CA, 94946 in Nicasio is capital appreciation. Rental yield 3.25%. The 3.25% gross yield at $1,250,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $345,352 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.60) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $194,515.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.3% | 5.0% |
| Monthly Cash Flow | $(4,343) | $1,200 |
City averages based on Nicasio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,390 |
| Total Monthly Debt Service | $7,235 |
| DSCR Ratio | 0.47x |
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.
Single Family
Built in 1964
48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94946, Nicasio, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 448 (100%) |
| Owner Occupied HU | 245 (54.7%) |
| Renter Occupied HU | 131 (29.2%) |
| Vacant Housing Units | 72 (16.1%) |
| Median Home Value | $1,903,846 |
| Average Home Value | $1,723,000 |
Housing Distribution
Address Breakdown
Residential
114
Single Family
114
Multi-Family
0
Businesses
30
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 1964
48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94946, Nicasio, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 448 (100%) |
| Owner Occupied HU | 245 (54.7%) |
| Renter Occupied HU | 131 (29.2%) |
| Vacant Housing Units | 72 (16.1%) |
| Median Home Value | $1,903,846 |
| Average Home Value | $1,723,000 |
Housing Distribution
Address Breakdown
Residential
114
Single Family
114
Multi-Family
0
Businesses
30
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Darryl Vice • Vice Properties Inc
Mls Name: BAREIS
Mls ID: #325102654