6768 Crystal BlvdEl DoradoCA95623
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 6768 Crystal Blvd, El Dorado, CA, 95623 in El Dorado: $3,488/mo in rent, $893/mo in net income, 9.98% gross yield, 1.85 DSCR, all at $419,500. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $115,900 in appreciation and $3,864/yr in principal paydown projects total cumulative return of $216,581.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.0% |
| Monthly Cash Flow | $893 | $300 |
City averages based on El Dorado market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,488 |
| Total Monthly Debt Service | $2,428 |
| DSCR Ratio | 1.44x |
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 1974
2.08 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95623, El Dorado, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,228 (100%) |
| Owner Occupied HU | 1,730 (77.6%) |
| Renter Occupied HU | 350 (15.7%) |
| Vacant Housing Units | 148 ( 6.6%) |
| Median Home Value | $574,138 |
| Average Home Value | $723,211 |
Housing Distribution
Address Breakdown
Residential
1,662
Single Family
1,654
Multi-Family
8
Businesses
132
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 1974
2.08 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95623, El Dorado, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,228 (100%) |
| Owner Occupied HU | 1,730 (77.6%) |
| Renter Occupied HU | 350 (15.7%) |
| Vacant Housing Units | 148 ( 6.6%) |
| Median Home Value | $574,138 |
| Average Home Value | $723,211 |
Housing Distribution
Address Breakdown
Residential
1,662
Single Family
1,654
Multi-Family
8
Businesses
132
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices