2758 Nicolson CirWoodlandCA95776
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 2758 Nicolson Cir, Woodland, CA, 95776 in Woodland hard to pass up. The 11.23% gross yield on a $639,500 purchase results in $5,986/mo in rent and $1,683/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.08). Annual cash flow of $20,198, five-year appreciation of $176,682, and $5,890/yr in equity build-up combine for a projected total cumulative return of $352,315.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.5% |
| Monthly Cash Flow | $1,683 | $1,500 |
City averages based on Woodland market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,986 |
| Total Monthly Debt Service | $4,048 |
| DSCR Ratio | 1.48x |
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 2007
5,663 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95776, Woodland, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,695 (100%) |
| Owner Occupied HU | 6,483 (66.9%) |
| Renter Occupied HU | 2,798 (28.9%) |
| Vacant Housing Units | 414 ( 4.3%) |
| Median Home Value | $598,558 |
| Average Home Value | $631,494 |
Housing Distribution
Address Breakdown
Residential
9,130
Single Family
7,994
Multi-Family
1,136
Businesses
1,084
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 2007
5,663 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95776, Woodland, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,695 (100%) |
| Owner Occupied HU | 6,483 (66.9%) |
| Renter Occupied HU | 2,798 (28.9%) |
| Vacant Housing Units | 414 ( 4.3%) |
| Median Home Value | $598,558 |
| Average Home Value | $631,494 |
Housing Distribution
Address Breakdown
Residential
9,130
Single Family
7,994
Multi-Family
1,136
Businesses
1,084
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices