416 Lighthouse CourtHerculesCA94547
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
Investment property for sale in Hercules at 416 Lighthouse Court, Hercules, CA, 94547 offers a 8.46% rental yield on a $475,000 purchase with $3,348/mo rent. Total monthly income registers $3,348/mo, and a $2,325/mo payment leaves $409/mo available for distribution. Annual cash flow reaches $4,913/yr on $157,463 to close, and return on cash invested stands at 23.03% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 119.58% and total cumulative return in cash at $188,287. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,348/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1990
910.40 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94547, Hercules, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,421 (100%) |
| Owner Occupied HU | 6,828 (72.5%) |
| Renter Occupied HU | 2,206 (23.4%) |
| Vacant Housing Units | 387 ( 4.1%) |
| Median Home Value | $784,940 |
| Average Home Value | $843,488 |
Housing Distribution
Address Breakdown
Residential
9,000
Single Family
7,941
Multi-Family
1,059
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chandler Straaberg-Putz • Stumbaugh Realty Advisors
Mls Name: BAREIS
Mls ID: #325081952