33 El Molino DrClaytonCA94517
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 33 El Molino Dr, Clayton, CA, 94517 in Clayton is capital appreciation. Rental yield 4.5%. The 4.5% gross yield at $1,150,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $317,724 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.83) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $255,806.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.5% | 6.5% |
| Monthly Cash Flow | $(2,801) | $1,200 |
City averages based on Clayton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,313 |
| Total Monthly Debt Service | $6,657 |
| DSCR Ratio | 0.65x |
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 1975
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94517, Clayton, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,700 (100%) |
| Owner Occupied HU | 4,062 (86.4%) |
| Renter Occupied HU | 515 (11.0%) |
| Vacant Housing Units | 123 ( 2.6%) |
| Median Home Value | $946,260 |
| Average Home Value | $1,089,367 |
Housing Distribution
Address Breakdown
Residential
4,610
Single Family
4,520
Multi-Family
90
Businesses
359
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 1975
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94517, Clayton, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,700 (100%) |
| Owner Occupied HU | 4,062 (86.4%) |
| Renter Occupied HU | 515 (11.0%) |
| Vacant Housing Units | 123 ( 2.6%) |
| Median Home Value | $946,260 |
| Average Home Value | $1,089,367 |
Housing Distribution
Address Breakdown
Residential
4,610
Single Family
4,520
Multi-Family
90
Businesses
359
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kelly McDougall • Compass
Mls Name: CCAR
Mls ID: #41105558