26545 County Road 21aEspartoCA95627
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 26545 County Road 21a, Esparto, CA, 95627 in Esparto is capital appreciation. Rental yield 5.74%. The 5.74% gross yield at $649,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $179,307 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (1.06) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $187,495.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.7% | 6.0% |
| Monthly Cash Flow | $(910) | $1,500 |
City averages based on Esparto market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,104 |
| Total Monthly Debt Service | $3,757 |
| DSCR Ratio | 0.83x |
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 1940
9.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95627, Esparto, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,294 (100%) |
| Owner Occupied HU | 848 (65.5%) |
| Renter Occupied HU | 379 (29.3%) |
| Vacant Housing Units | 67 ( 5.2%) |
| Median Home Value | $492,000 |
| Average Home Value | $836,223 |
Housing Distribution
Address Breakdown
Residential
1,047
Single Family
992
Multi-Family
55
Businesses
84
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 1940
9.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95627, Esparto, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,294 (100%) |
| Owner Occupied HU | 848 (65.5%) |
| Renter Occupied HU | 379 (29.3%) |
| Vacant Housing Units | 67 ( 5.2%) |
| Median Home Value | $492,000 |
| Average Home Value | $836,223 |
Housing Distribution
Address Breakdown
Residential
1,047
Single Family
992
Multi-Family
55
Businesses
84
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elyse Gutierrez • Cache Creek Realty, Inc.
Mls Name: MetroList Services of CA
Mls ID: #225024811