1870 John Muir PkwyHerculesCA94547
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 Hercules at 1870 John Muir Pkwy, Hercules, CA, 94547 offers $7,258/mo rent that, after a $4,699/mo payment, leaves $613/mo cash flow. Total monthly income is $7,258/mo, and annual cash flow is $7,354/yr on $315,840 cash. Return on cash invested measures 22.39% in year one, and rental yield stands at 9.07% at a $959,999 entry. Equity gained on principal adds $6,195/yr while 5% annual appreciation compounds into $265,230 by year five. Five-year ROI records 117.07% and total cumulative return in cash reaches $369,753. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,258/mo property income versus a $4,699/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
2,152 sqft lot
$N/A/sqft
$159 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94547, Hercules, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,421 (100%) |
| Owner Occupied HU | 6,828 (72.5%) |
| Renter Occupied HU | 2,206 (23.4%) |
| Vacant Housing Units | 387 ( 4.1%) |
| Median Home Value | $784,940 |
| Average Home Value | $843,488 |
Housing Distribution
Address Breakdown
Residential
9,000
Single Family
7,941
Multi-Family
1,059
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Samantha Huang • Corcoran Icon Properties
Mls Name: SFAR
Mls Provider:
Mls ID: #424047197
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.