2165 Watermill Rd, San Ramon, CA, 94582 | 5.51% Rental Yield

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1534 sft

38705 Crane Ter, Fremont, CA, 94536

4 Bed
2 Bath
1458 sft

1967 Jacqueline Way, Concord, CA, 94519

1 Bed
1 Bath
889 sft

330 N Civic Dr APT 204, Walnut Creek, CA, 94596

2 Bed
2 Bath
1296 sft

27 Surf Dr, Pittsburg, CA, 94565

Nearby investment properties with comparable prices

$ 863,300

ROI

Cash Flow/m

- Bed
- Bath
- sft

3664 Mount Diablo Blvd #50JJ8C, 50jj8c Lafayette, CA, 94549

4 Bed
3 Bath
3383 sft

5018 Southport Ct, Antioch, CA, 94531

3 Bed
2 Bath
2091 sft

363 Astible St, Discovery Bay, CA, 94505

4 Bed
4 Bath
2143 sft

3479 Chapman Way, Concord, CA, 94519

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in San Ramon at 2165 Watermill Rd, San Ramon, CA, 94582 generates $4,660/mo in rent, after a $4,968/mo payment. Total monthly income is $4,660/mo. Return on cash invested sits at 14.46% in year one, and rental yield is 5.51% on a $1,015,000 entry. Equity gained on principal adds $6,550/yr, while 5% annual appreciation builds toward $280,426 over five years. Five-year ROI reaches 73.53% and total cumulative return in cash sums $241,797. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,660/mo property income rather than buyer’s personal income.

Condo

Built in 2003

N/A lot

$N/A/sqft

No HOA