32200 N Harbor Dr Space 18Fort BraggCA95437
INVESTMENT ANALYSIS
Investment Verdict
Solid Income32200 N Harbor Dr Space 18, Fort Bragg, CA, 95437 in Fort Bragg is a solid income-producing rental, 9.32% gross yield, $1,542/mo rent, $314/mo net cash flow on a $198,500 buy. DSCR 1.73 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $54,842 and $1,828/yr in principal reduction project a total cumulative return of $95,470.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 8.0% |
| Monthly Cash Flow | $314 | $1,500 |
City averages based on Fort Bragg market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,542 |
| Total Monthly Debt Service | $1,149 |
| DSCR Ratio | 1.34x |
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.
Manufactured
Built in 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95437, Fort Bragg, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,111 (100%) |
| Owner Occupied HU | 3,580 (50.3%) |
| Renter Occupied HU | 2,593 (36.5%) |
| Vacant Housing Units | 938 (13.2%) |
| Median Home Value | $613,920 |
| Average Home Value | $695,865 |
Housing Distribution
Address Breakdown
Residential
6,239
Single Family
5,833
Multi-Family
406
Businesses
855
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
Manufactured
Built in 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95437, Fort Bragg, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,111 (100%) |
| Owner Occupied HU | 3,580 (50.3%) |
| Renter Occupied HU | 2,593 (36.5%) |
| Vacant Housing Units | 938 (13.2%) |
| Median Home Value | $613,920 |
| Average Home Value | $695,865 |
Housing Distribution
Address Breakdown
Residential
6,239
Single Family
5,833
Multi-Family
406
Businesses
855
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