1504 Pastal WayDavisCA95618
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
Investment Highlights
Rental property for sale in Davis at 1504 Pastal Way, Davis, CA, 95618 priced at $650,000 converts $3,817/mo rent into after a $3,181/mo obligation. Total monthly income equals $3,817/mo. Return on cash invested prints 17.13% in year one, and rental yield reads 7.05% against a $650,000 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation compiles into $179,583 by year five. Five-year ROI reaches 88.55% and total cumulative return in cash sums $189,362. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,817/mo property income covering a $3,181/mo payment, not borrower’s personal income.
Single Family
Built in 1997
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95618, El Macero, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,995 (100%) |
| Owner Occupied HU | 5,798 (52.7%) |
| Renter Occupied HU | 4,717 (42.9%) |
| Vacant Housing Units | 480 ( 4.4%) |
| Median Home Value | $847,545 |
| Average Home Value | $913,399 |
Housing Distribution
Address Breakdown
Residential
10,851
Single Family
7,338
Multi-Family
3,513
Businesses
472
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Fletcher • RE/MAX Gold, Good Home Group
Mls Name: MetroList Services of CA
Mls ID: #225118199