3179 Independence RdMokelumne HillCA95245
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3179 Independence Rd, Mokelumne Hill, CA, 95245 in Mokelumne Hill speaks for itself: 16.9% gross on a $119,888 price, generating $1,688/mo in rent and $947/mo in net income after the $539/mo debt service. DSCR 3.13, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,361 stacks alongside $33,123 in projected five-year appreciation and $1,104/yr in principal reduction. Projected total cumulative return: $106,412.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 16.9% | 6.0% |
| Monthly Cash Flow | $947 | $1,200 |
City averages based on Mokelumne Hill market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,688 |
| Total Monthly Debt Service | $694 |
| DSCR Ratio | 2.43x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Lot
Built in N/A
9.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95245, Mokelumne Hill, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,240 (100%) |
| Owner Occupied HU | 749 (60.4%) |
| Renter Occupied HU | 220 (17.7%) |
| Vacant Housing Units | 271 (21.9%) |
| Median Home Value | $565,645 |
| Average Home Value | $605,654 |
Housing Distribution
Address Breakdown
Residential
760
Single Family
760
Multi-Family
0
Businesses
39
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
Lot
Built in N/A
9.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95245, Mokelumne Hill, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,240 (100%) |
| Owner Occupied HU | 749 (60.4%) |
| Renter Occupied HU | 220 (17.7%) |
| Vacant Housing Units | 271 (21.9%) |
| Median Home Value | $565,645 |
| Average Home Value | $605,654 |
Housing Distribution
Address Breakdown
Residential
760
Single Family
760
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Genee Fonseca • Real Estate eBroker Inc
Mls Name: MLSListings Inc
Mls Provider:
Mls ID: #ML81957011
Disclaimer: Based on information from the MLSListings MLS as of 2024-10-19 20:31:35 PDT. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.