3275 Delta Coves DrBethel IslandCA94511
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
Rental property for sale in Bethel Island at 3275 Delta Coves Dr, Bethel Island, CA, 94511 priced at $1,045,000 pairs $7,805/mo rent with $901/mo cash flow after a $5,115/mo payment. Total monthly income equals $7,805/mo, and annual cash flow comes to $10,814/yr on $338,580 invested. Return on cash invested is 23.56% in year one, and rental yield stands at 8.96% on a $1,045,000 basis. Equity gained on principal adds $6,743/yr, and 5% annual appreciation accumulates to $288,714 by year five. Five-year ROI measures 122.91% and total cumulative return in cash reaches $416,156. For financing, Ziffy Mortgage’s DSCR program evaluates $7,805/mo property income against a $5,115/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
4,875 sqft lot
$N/A/sqft
$439 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94511, Bethel Island, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,476 (100%) |
| Owner Occupied HU | 952 (64.5%) |
| Renter Occupied HU | 197 (13.3%) |
| Vacant Housing Units | 327 (22.2%) |
| Median Home Value | $658,019 |
| Average Home Value | $879,756 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
35
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrew Espino • Realty Executives SV Inc.
Mls Name: MLSListings Inc
Mls Provider:
Mls ID: #ML81958615
Disclaimer: Based on information from the MLSListings MLS as of 2024-08-15 00:47:44 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.