2471 Captains WalkBradleyCA93426
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Bradley rental at 2471 Captains Walk, Bradley, CA, 93426 sits in the solid-income band: 9.37% gross yield, $3,973/mo rent, $505/mo net after the $2,289/mo debt service, DSCR 1.74. Entry price of $509,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $140,627 and $4,688/yr in principal reduction bring total cumulative return to $246,042.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.5% |
| Monthly Cash Flow | $505 | $300 |
City averages based on Bradley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,973 |
| Total Monthly Debt Service | $2,946 |
| DSCR Ratio | 1.35x |
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 1986
4,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93426, Bradley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,426 (100%) |
| Owner Occupied HU | 372 (26.1%) |
| Renter Occupied HU | 221 (15.5%) |
| Vacant Housing Units | 833 (58.4%) |
| Median Home Value | $835,165 |
| Average Home Value | $1,060,336 |
Housing Distribution
Address Breakdown
Residential
945
Single Family
945
Multi-Family
0
Businesses
33
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 1986
4,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93426, Bradley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,426 (100%) |
| Owner Occupied HU | 372 (26.1%) |
| Renter Occupied HU | 221 (15.5%) |
| Vacant Housing Units | 833 (58.4%) |
| Median Home Value | $835,165 |
| Average Home Value | $1,060,336 |
Housing Distribution
Address Breakdown
Residential
945
Single Family
945
Multi-Family
0
Businesses
33
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jasmine Duncan • Oak Shores Realty
Mls Name: CRMLS
Mls ID: #NS26017029