336 Merrilee PlDanvilleCA94526
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 336 Merrilee Pl, Danville, CA, 94526 in Danville deserves attention. This $1,295,000 property earns $13,800/mo in rent, a 12.79% gross yield, and nets $5,629/mo after the $5,823/mo payment. DSCR 2.37 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $357,785 compounds alongside $11,927/yr in yearly equity build, for a total cumulative return of $853,968.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.8% | 6.5% |
| Monthly Cash Flow | $5,629 | $250 |
City averages based on Danville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $13,800 |
| Total Monthly Debt Service | $7,656 |
| DSCR Ratio | 1.80x |
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
0.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94526, Danville, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,983 (100%) |
| Owner Occupied HU | 10,485 (80.8%) |
| Renter Occupied HU | 2,029 (15.6%) |
| Vacant Housing Units | 469 ( 3.6%) |
| Median Home Value | $1,693,567 |
| Average Home Value | $1,652,134 |
Housing Distribution
Address Breakdown
Residential
12,465
Single Family
11,152
Multi-Family
1,313
Businesses
1,589
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
0.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94526, Danville, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,983 (100%) |
| Owner Occupied HU | 10,485 (80.8%) |
| Renter Occupied HU | 2,029 (15.6%) |
| Vacant Housing Units | 469 ( 3.6%) |
| Median Home Value | $1,693,567 |
| Average Home Value | $1,652,134 |
Housing Distribution
Address Breakdown
Residential
12,465
Single Family
11,152
Multi-Family
1,313
Businesses
1,589
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices