3473 Edinburgh DrLivermoreCA94551
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 3473 Edinburgh Dr, Livermore, CA, 94551 in Livermore at $1,875,000, 3.61% gross yield, is a market-growth asset. Rental yield 3.61%. The $5,648/mo rent partially funds the $8,431/mo debt service; the core return is the 5%/yr price growth projected to add $518,028 over five years. Ziffy Mortgage's DSCR mortgage (0.67) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $328,025.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.6% | 5.2% |
| Monthly Cash Flow | $(5,951) | $300 |
City averages based on Livermore market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,648 |
| Total Monthly Debt Service | $10,853 |
| DSCR Ratio | 0.52x |
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 1993
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94551, Livermore, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,148 (100%) |
| Owner Occupied HU | 10,093 (66.6%) |
| Renter Occupied HU | 4,407 (29.1%) |
| Vacant Housing Units | 648 ( 4.3%) |
| Median Home Value | $962,309 |
| Average Home Value | $1,083,973 |
Housing Distribution
Address Breakdown
Residential
14,590
Single Family
13,322
Multi-Family
1,268
Businesses
2,214
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 1993
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94551, Livermore, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,148 (100%) |
| Owner Occupied HU | 10,093 (66.6%) |
| Renter Occupied HU | 4,407 (29.1%) |
| Vacant Housing Units | 648 ( 4.3%) |
| Median Home Value | $962,309 |
| Average Home Value | $1,083,973 |
Housing Distribution
Address Breakdown
Residential
14,590
Single Family
13,322
Multi-Family
1,268
Businesses
2,214
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Corey Green • Re/max Accord
Mls Name: Bay East AOR
Mls ID: #41122168