1590 Waterside LnRohnert ParkCA94928
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1590 Waterside Ln, Rohnert Park, CA, 94928 in Rohnert Park earns its strong cash-flow label: 10.87% yield, $6,293/mo rent, $1,658/mo net income, DSCR 2.01. The $695,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $192,016 by year five. Combined with $6,401/yr in principal paydown, total projected return reaches $371,740.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.0% |
| Monthly Cash Flow | $1,658 | $1,200 |
City averages based on Rohnert Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,293 |
| Total Monthly Debt Service | $4,358 |
| DSCR Ratio | 1.44x |
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.
Single Family
Built in N/A
2,286 sqft lot
$N/A/sqft
$335 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94928, Rohnert Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,563 (100%) |
| Owner Occupied HU | 9,698 (52.2%) |
| Renter Occupied HU | 7,780 (41.9%) |
| Vacant Housing Units | 1,085 ( 5.8%) |
| Median Home Value | $698,344 |
| Average Home Value | $756,539 |
Housing Distribution
Address Breakdown
Residential
18,349
Single Family
13,943
Multi-Family
4,406
Businesses
1,024
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 N/A
2,286 sqft lot
$N/A/sqft
$335 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94928, Rohnert Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,563 (100%) |
| Owner Occupied HU | 9,698 (52.2%) |
| Renter Occupied HU | 7,780 (41.9%) |
| Vacant Housing Units | 1,085 ( 5.8%) |
| Median Home Value | $698,344 |
| Average Home Value | $756,539 |
Housing Distribution
Address Breakdown
Residential
18,349
Single Family
13,943
Multi-Family
4,406
Businesses
1,024
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices