605 Mystic Ct, Discovery Bay, CA, 94505 | $104/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2590 sft

Plan 1 Plan, Sequoia at Avina, Tracy, CA, 95391

4 Bed
3 Bath
2727 sft

3321 Otto Dr, Stockton, CA, 95209

4 Bed
3 Bath
2478 sft

5227 Delta View Way, Antioch, CA, 94531

4 Bed
3 Bath
2356 sft

Residence 1 Plan, Lakeshore : Maggiore, Mountain House, CA, 95391

Nearby investment properties with comparable prices

3 Bed
2 Bath
1590 sft

1110 Carson River Court, Lathrop, CA, 95330

4 Bed
3 Bath
2029 sft

4601 Coal Hill Place, Antioch, CA, 94531

Residence 2705 Plan, Waterways at Westlake

4 Bed
3 Bath
2705 sft

Residence 2705 Plan, Waterways at Westlake, Stockton, CA, 95219

4 Bed
3 Bath
1797 sft

18434 Waterfront Way, Lathrop, CA, 95330

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Discovery Bay at 605 Mystic Ct, Discovery Bay, CA, 94505 priced at $754,888 pairs $4,774/mo rent with $104/mo cash flow after a $3,695/mo payment. Total monthly income equals $4,774/mo, and annual cash flow comes to $1,247/yr on $248,358 invested. Return on cash invested is 20.56% in year one, and rental yield stands at 7.59% on a $754,888 basis. Equity gained on principal adds $4,871/yr, and 5% annual appreciation accumulates to $208,562 by year five. Five-year ROI measures 106.3% and total cumulative return in cash reaches $264,004. For financing, Ziffy Mortgage’s DSCR program evaluates $4,774/mo property income against a $3,695/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2014

6,969 sqft lot

$N/A/sqft

No HOA