6177 Silverleaf DrForesthillCA95631
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 6177 Silverleaf Dr, Foresthill, CA, 95631 in Foresthill: $2,302/mo in rent, $291/mo in net income, 8.5% gross yield, 1.58 DSCR, all at $325,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $89,792 in appreciation and $2,993/yr in principal paydown projects total cumulative return of $142,062.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 5.0% |
| Monthly Cash Flow | $291 | $350 |
City averages based on Foresthill market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,302 |
| Total Monthly Debt Service | $1,881 |
| DSCR Ratio | 1.22x |
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.
Single Family
Built in 1989
0.95 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95631, Foresthill, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,858 (100%) |
| Owner Occupied HU | 2,213 (77.4%) |
| Renter Occupied HU | 359 (12.6%) |
| Vacant Housing Units | 286 (10.0%) |
| Median Home Value | $763,346 |
| Average Home Value | $837,841 |
Housing Distribution
Address Breakdown
Residential
2,153
Single Family
2,119
Multi-Family
34
Businesses
93
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 1989
0.95 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95631, Foresthill, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,858 (100%) |
| Owner Occupied HU | 2,213 (77.4%) |
| Renter Occupied HU | 359 (12.6%) |
| Vacant Housing Units | 286 (10.0%) |
| Median Home Value | $763,346 |
| Average Home Value | $837,841 |
Housing Distribution
Address Breakdown
Residential
2,153
Single Family
2,119
Multi-Family
34
Businesses
93
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ryan Lenocker • eXp Realty of California Inc.
Mls Name: MetroList Services of CA
Mls ID: #225112572