77 Leawood St #77AptosCA95003
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 Aptos at 77 Leawood St #77, Aptos, CA, 95003 earns $1,318/mo cash flow from $5,060/mo rent with a $2,961/mo payment. Total monthly income totals $5,060/mo, and annual cash flow totals $15,810/yr on $199,045 capital. ROI tracks 28% on current figures, and rental yield reads 10.04% at a $605,000 purchase. Equity gained on principal adds $3,904/yr, and 5% annual appreciation supports $167,150 over five years. Five-year ROI reaches 146.21% and total cumulative return in cash sums $291,022. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,060/mo property income instead of your personal income.
Manufactured
Built in 1998
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95003, Aptos, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,822 (100%) |
| Owner Occupied HU | 7,214 (61.0%) |
| Renter Occupied HU | 2,772 (23.4%) |
| Vacant Housing Units | 1,836 (15.5%) |
| Median Home Value | $1,307,054 |
| Average Home Value | $1,327,400 |
Housing Distribution
Address Breakdown
Residential
10,756
Single Family
10,373
Multi-Family
383
Businesses
621
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paul Burrowes • David Lyng Real Estate
Mls Name: MLSListings Inc
Mls ID: #ML82012507