1405 Garrison St, Davis, CA, 95616 | $1,152/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1522 sft

917 47th St, Sacramento, CA, 95819

4 Bed
2 Bath
2362 sft

18341 County Road 86, Esparto, CA, 95627

5 Bed
3 Bath
2892 sft

10 Tramonti Ct, Sacramento, CA, 95835

3 Bed
2 Bath
1167 sft

670 Turnstone Dr, Sacramento, CA, 95834

Nearby investment properties with comparable prices

2 Bed
3 Bath
1200 sft

793 Ferrite Ct, West Sacramento, CA, 95691

3 Bed
3 Bath
2148 sft

1131 Shasta Cove Way, Sacramento, CA, 95838

4 Bed
3 Bath
2185 sft

1742 Matmor Rd, Woodland, CA, 95776

4 Bed
3 Bath
2185 sft

Residence 2185 Plan, Iris, Woodland, CA, 95776

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

Rental property for sale in Davis at 1405 Garrison St, Davis, CA, 95616 priced at $625,000 converts $5,018/mo rent into $1,152/mo cash flow after a $3,059/mo obligation. Total monthly income equals $5,018/mo, and annual cash flow totals $13,820/yr on $205,625 invested. Return on cash invested prints 26.78% in year one, and rental yield reads 9.63% against a $625,000 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation compiles into $172,676 by year five. Five-year ROI reaches 139.66% and total cumulative return in cash sums $287,173. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,018/mo property income covering a $3,059/mo payment, not borrower’s personal income.

Multi Family

Built in 1981

3,629 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95616, Davis, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,503 (100%)
Owner Occupied HU	6,558 (33.6%)
Renter Occupied HU	11,585 (59.4%)
Vacant Housing Units	1,360 ( 7.0%)
Median Home Value	$848,099
Average Home Value	$889,395