2922 Rugby Ct, Tracy, CA, 95377 | $483/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3052 sft

2517 Gantry Dr, Manteca, CA, 95337

4 Bed
3 Bath
3556 sft

2898 Spanish Bay Dr, Brentwood, CA, 94513

5 Bed
3 Bath
2606 sft

1203 Countryside Ln, Manteca, CA, 95337

3 Bed
2 Bath
2051 sft

4161 Beacon Pl, Discovery Bay, CA, 94505

Nearby investment properties with comparable prices

4 Bed
3 Bath
1896 sft

2469 Cellar St, Manteca, CA, 95337

3 Bed
2 Bath
1456 sft

346 Watchtide Way, Oakley, CA, 94561

3 Bed
3 Bath
1603 sft

15 W Burbank Pl, Mountain House, CA, 95391

3 Bed
2 Bath
1774 sft

Asheville Plan, Meridian at the Estates, Manteca, CA, 95336

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Tracy at 2922 Rugby Ct, Tracy, CA, 95377 uses $238,525 cash to close to unlock $5,790/yr annual cash flow and $483/mo monthly cash flow. Total monthly income runs $4,968/mo, and a $3,549/mo payment keeps the spread at $483/mo. Purchase price stands at $725,000, and rental yield measures 8.22% with $4,968/mo rent. Return on cash invested shows 22.49% in year one, and 5% annual appreciation builds toward $200,304 over five years. Five-year ROI reaches 116.64% and total cumulative return in cash records $278,213. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,968/mo property income covering a $3,549/mo payment rather than investor’s personal income.

Single Family

Built in 1999

5,471 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 95377, Tracy, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,162 (100%)
Owner Occupied HU	8,848 (72.8%)
Renter Occupied HU	2,817 (23.2%)
Vacant Housing Units	497 ( 4.1%)
Median Home Value	$780,637
Average Home Value	$808,289