3404 Fostoria Way UNIT 211DanvilleCA94526
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 3404 Fostoria Way UNIT 211, Danville, CA, 94526 in Danville. At $699,900 it earns $5,371/mo in rent and distributes $575/mo to the owner after the $3,147/mo payment, a consistent 9.21% yield. DSCR 1.71 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $193,369 in value; $6,446/yr in principal paydown compounds ownership stake. Total projected return: $304,373.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.5% |
| Monthly Cash Flow | $575 | $250 |
City averages based on Danville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,371 |
| Total Monthly Debt Service | $4,518 |
| DSCR Ratio | 1.19x |
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.
Condo
Built in 2009
N/A lot
$N/A/sqft
$467 monthly 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
Condo
Built in 2009
N/A lot
$N/A/sqft
$467 monthly 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