4569 Brannigan StDublinCA94568
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 4569 Brannigan St, Dublin, CA, 94568 in Dublin is narrow, $128/mo net on $6,162/mo rent after the $4,204/mo debt service, but the property operates at break-even-plus, not a loss. At $935,000 with a 7.91% yield, the long-run equity case via 5% appreciation ($258,323 over five years) and $8,611/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.47 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $363,898.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 6.0% |
| Monthly Cash Flow | $128 | $300 |
City averages based on Dublin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,162 |
| Total Monthly Debt Service | $5,662 |
| DSCR Ratio | 1.09x |
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 2004
N/A lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94568, Dublin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,115 (100%) |
| Owner Occupied HU | 15,423 (59.1%) |
| Renter Occupied HU | 9,102 (34.9%) |
| Vacant Housing Units | 1,590 ( 6.1%) |
| Median Home Value | $1,327,397 |
| Average Home Value | $1,378,351 |
Housing Distribution
Address Breakdown
Residential
24,114
Single Family
15,371
Multi-Family
8,743
Businesses
1,612
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 2004
N/A lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94568, Dublin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,115 (100%) |
| Owner Occupied HU | 15,423 (59.1%) |
| Renter Occupied HU | 9,102 (34.9%) |
| Vacant Housing Units | 1,590 ( 6.1%) |
| Median Home Value | $1,327,397 |
| Average Home Value | $1,378,351 |
Housing Distribution
Address Breakdown
Residential
24,114
Single Family
15,371
Multi-Family
8,743
Businesses
1,612
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices