16754 E Avenue X SPACE 19LlanoCA93544
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 16754 E Avenue X SPACE 19, Llano, CA, 93544 in Llano hard to pass up. The 27.56% gross yield on a $249,500 purchase results in $5,730/mo in rent and $4,187/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (5.11). Annual cash flow of $50,239, five-year appreciation of $68,932, and $2,298/yr in equity build-up combine for a projected total cumulative return of $364,013.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 27.6% | 8.0% |
| Monthly Cash Flow | $4,187 | $1,200 |
City averages based on Llano market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,730 |
| Total Monthly Debt Service | $1,444 |
| DSCR Ratio | 3.97x |
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.
Manufactured
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93544, Llano, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 622 (100%) |
| Owner Occupied HU | 401 (64.5%) |
| Renter Occupied HU | 123 (19.8%) |
| Vacant Housing Units | 98 (15.8%) |
| Median Home Value | $270,652 |
| Average Home Value | $409,065 |
Housing Distribution
Address Breakdown
Residential
415
Single Family
415
Multi-Family
0
Businesses
27
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
Manufactured
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93544, Llano, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 622 (100%) |
| Owner Occupied HU | 401 (64.5%) |
| Renter Occupied HU | 123 (19.8%) |
| Vacant Housing Units | 98 (15.8%) |
| Median Home Value | $270,652 |
| Average Home Value | $409,065 |
Housing Distribution
Address Breakdown
Residential
415
Single Family
415
Multi-Family
0
Businesses
27
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices