28790 Kelly RdEscalonCA95320
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 28790 Kelly Rd, Escalon, CA, 95320 in Escalon worth study. Rental yield 1.99%. The 1.99% gross yield is below cash-flow benchmarks at $1,555,700, but 5% annual appreciation, adding $429,811 over five years, frames this as a capital growth position. Rent of $2,580/mo partially offsets the $6,995/mo payment. Ziffy Mortgage finances appreciation-play properties (0.37 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $136,631.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2% | 5.0% |
| Monthly Cash Flow | $(7,044) | $400 |
City averages based on Escalon market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,580 |
| Total Monthly Debt Service | $9,005 |
| DSCR Ratio | 0.29x |
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 2019
10.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95320, Escalon, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,712 (100%) |
| Owner Occupied HU | 3,081 (65.4%) |
| Renter Occupied HU | 1,422 (30.2%) |
| Vacant Housing Units | 209 ( 4.4%) |
| Median Home Value | $594,404 |
| Average Home Value | $689,809 |
Housing Distribution
Address Breakdown
Residential
4,507
Single Family
4,380
Multi-Family
127
Businesses
341
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 2019
10.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95320, Escalon, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,712 (100%) |
| Owner Occupied HU | 3,081 (65.4%) |
| Renter Occupied HU | 1,422 (30.2%) |
| Vacant Housing Units | 209 ( 4.4%) |
| Median Home Value | $594,404 |
| Average Home Value | $689,809 |
Housing Distribution
Address Breakdown
Residential
4,507
Single Family
4,380
Multi-Family
127
Businesses
341
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Taylor Thompson • KW Patterson
Mls Name: MetroList Services of CA
Mls ID: #225059605