31611 157th St ELlanoCA93544
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 31611 157th St E, Llano, CA, 93544 offers a 15.88% rental yield on a $495,400 purchase with $6,556/mo rent. Total monthly income registers $6,556/mo, and a $2,425/mo payment leaves $3,491/mo available for distribution. Annual cash flow reaches $41,893/yr on $164,225 to close, and return on cash invested stands at 45.42% in year one. Equity gained on principal adds $3,197/yr while 5% annual appreciation supports $136,870 over five years. Portfolio math shows five-year ROI at 239.65% and total cumulative return in cash at $393,568. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,556/mo property income against a $2,425/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
2.43 Acres 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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A