1511 Kirkwood Meadows Dr #10MarkleevilleCA95646
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 1511 Kirkwood Meadows Dr #10, Markleeville, CA, 95646 in Markleeville hard to pass up. The 20.03% gross yield on a $575,000 purchase results in $9,600/mo in rent and $4,971/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (3.71). Annual cash flow of $59,651, five-year appreciation of $158,862, and $5,296/yr in equity build-up combine for a projected total cumulative return of $542,575.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20% | 6.0% |
| Monthly Cash Flow | $4,971 | $300 |
City averages based on Markleeville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,600 |
| Total Monthly Debt Service | $4,400 |
| DSCR Ratio | 2.18x |
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.
Condo
Built in 1984
1,307 sqft lot
$N/A/sqft
$1,072 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95646, Kirkwood, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
13
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
Condo
Built in 1984
1,307 sqft lot
$N/A/sqft
$1,072 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95646, Kirkwood, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
13
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices