79 Harvey WayDavisCA95618
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
Rental property for sale in Davis at 79 Harvey Way, Davis, CA, 95618 priced at $219,700 converts $1,538/mo rent into $179/mo cash flow after a $1,075/mo obligation. Total monthly income equals $1,538/mo, and annual cash flow totals $2,151/yr on $72,831 invested. Return on cash invested prints 22.86% in year one, and rental yield reads 8.4% against a $219,700 entry. Equity gained on principal adds $1,418/yr, while 5% annual appreciation compiles into $60,699 by year five. Five-year ROI reaches 118.73% and total cumulative return in cash sums $86,473. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,538/mo property income covering a $1,075/mo payment, not borrower’s personal income.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95618, El Macero, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,995 (100%) |
| Owner Occupied HU | 5,798 (52.7%) |
| Renter Occupied HU | 4,717 (42.9%) |
| Vacant Housing Units | 480 ( 4.4%) |
| Median Home Value | $847,545 |
| Average Home Value | $913,399 |
Housing Distribution
Address Breakdown
Residential
10,851
Single Family
7,338
Multi-Family
3,513
Businesses
472
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jacob Doushy • TMH ENTERPRISES INC
Mls Name: My State MLS
Mls ID: #11545074