80 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
Investment property for sale in Davis at 80 Harvey Way, Davis, CA, 95618 offers a 8.55% rental yield on a $239,800 purchase with $1,709/mo rent. Total monthly income registers $1,709/mo, and a $1,174/mo payment leaves $225/mo available for distribution. Annual cash flow reaches $2,703/yr on $79,494 to close, and return on cash invested stands at 23.31% in year one. Equity gained on principal adds $1,547/yr while 5% annual appreciation supports $66,252 over five years. Portfolio math shows five-year ROI at 121.13% and total cumulative return in cash at $96,287. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,709/mo property income against a $1,174/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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: #11480061