28826 Largo Vista RdLlanoCA93544
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
Investment Highlights
Investment property for sale in Llano at 28826 Largo Vista Rd, Llano, CA, 93544 earns $191/mo cash flow from $2,350/mo rent with a $1,708/mo payment. Total monthly income totals $2,350/mo, and annual cash flow totals $2,294/yr on $115,694 capital. ROI tracks 21.89% on current figures, and rental yield reads 8.08% at a $349,000 purchase. Equity gained on principal adds $2,252/yr, and 5% annual appreciation supports $96,422 over five years. Five-year ROI reaches 113.49% and total cumulative return in cash sums $131,304. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,350/mo property income instead of your personal income.
Single Family
Built in 1949
8,461 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93544, Llano, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 622 (100%) |
| Owner Occupied HU | 401 (64.5%) |
| Renter Occupied HU | 123 (19.8%) |
| Vacant Housing Units | 98 (15.8%) |
| Median Home Value | $270,652 |
| Average Home Value | $409,065 |
Housing Distribution
Address Breakdown
Residential
415
Single Family
415
Multi-Family
0
Businesses
27
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Vicky Terrill • Coldwell Banker Home Source
Mls Name: CRMLS
Mls ID: #HD25249650