18041 Merlin StSilveradoCA92676
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Silverado at 18041 Merlin St, Silverado, CA, 92676 projects strong ROI of 6.71%. Rental yield 2.92%. With 5% annual appreciation, the property builds $1,077,222 in value over five years. Equity growth combined delivers a projected five-year ROI of 48.75%, translating into $536,990 in total cumulative return on $1,101,468 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.9% | 6.0% |
| Monthly Cash Flow | $(15,079) | $1,200 |
City averages based on Silverado market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,491 |
| Total Monthly Debt Service | $22,569 |
| DSCR Ratio | 0.42x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2004
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92676, Silverado, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 842 (100%) |
| Owner Occupied HU | 670 (79.6%) |
| Renter Occupied HU | 141 (16.7%) |
| Vacant Housing Units | 31 ( 3.7%) |
| Median Home Value | $1,366,516 |
| Average Home Value | $1,407,134 |
Housing Distribution
Address Breakdown
Residential
407
Single Family
407
Multi-Family
0
Businesses
67
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 2004
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92676, Silverado, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 842 (100%) |
| Owner Occupied HU | 670 (79.6%) |
| Renter Occupied HU | 141 (16.7%) |
| Vacant Housing Units | 31 ( 3.7%) |
| Median Home Value | $1,366,516 |
| Average Home Value | $1,407,134 |
Housing Distribution
Address Breakdown
Residential
407
Single Family
407
Multi-Family
0
Businesses
67
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CRMLS
Mls ID: #OC26016098