3 Waldruhe HtsGlen EllenCA95442
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 5.6% gross rental yield, 3 Waldruhe Hts, Glen Ellen, CA, 95442 in Glen Ellen is priced for capital growth, not immediate cash flow. The $849,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $234,563 by year five, with $7,819/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (1.04) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $238,901.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.6% | 5.5% |
| Monthly Cash Flow | $(1,290) | $1,200 |
City averages based on Glen Ellen market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,962 |
| Total Monthly Debt Service | $4,914 |
| DSCR Ratio | 0.81x |
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 2006
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95442, Glen Ellen, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,740 (100%) |
| Owner Occupied HU | 875 (50.3%) |
| Renter Occupied HU | 480 (27.6%) |
| Vacant Housing Units | 385 (22.1%) |
| Median Home Value | $1,309,036 |
| Average Home Value | $1,403,000 |
Housing Distribution
Address Breakdown
Residential
1,194
Single Family
1,092
Multi-Family
102
Businesses
146
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 2006
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95442, Glen Ellen, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,740 (100%) |
| Owner Occupied HU | 875 (50.3%) |
| Renter Occupied HU | 480 (27.6%) |
| Vacant Housing Units | 385 (22.1%) |
| Median Home Value | $1,309,036 |
| Average Home Value | $1,403,000 |
Housing Distribution
Address Breakdown
Residential
1,194
Single Family
1,092
Multi-Family
102
Businesses
146
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices