262 Maple AveKenwoodCA95452
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow262 Maple Ave, Kenwood, CA, 95452 in Kenwood earns its strong cash-flow label: 16.7% yield, $11,400/mo rent, $6,205/mo net income, DSCR 3.10. The $819,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $226,275 by year five. Combined with $7,543/yr in principal paydown, total projected return reaches $710,382.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 16.7% | 4.5% |
| Monthly Cash Flow | $6,205 | $1,200 |
City averages based on Kenwood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $11,400 |
| Total Monthly Debt Service | $4,869 |
| DSCR Ratio | 2.34x |
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 1970
7,248 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95452, Kenwood, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 659 (100%) |
| Owner Occupied HU | 429 (65.1%) |
| Renter Occupied HU | 77 (11.7%) |
| Vacant Housing Units | 153 (23.2%) |
| Median Home Value | $979,037 |
| Average Home Value | $1,209,936 |
Housing Distribution
Address Breakdown
Residential
444
Single Family
444
Multi-Family
0
Businesses
106
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 1970
7,248 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95452, Kenwood, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 659 (100%) |
| Owner Occupied HU | 429 (65.1%) |
| Renter Occupied HU | 77 (11.7%) |
| Vacant Housing Units | 153 (23.2%) |
| Median Home Value | $979,037 |
| Average Home Value | $1,209,936 |
Housing Distribution
Address Breakdown
Residential
444
Single Family
444
Multi-Family
0
Businesses
106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices