804 DevonwoodHerculesCA94547
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 Hercules at 804 Devonwood, Hercules, CA, 94547 listed at $520,400 pairs $3,767/mo rent with a $2,547/mo payment to leave $315/mo cash flow. Total monthly income runs $3,767/mo, and annual cash flow reaches $3,774/yr on $171,212 cash to close. Return on cash invested measures 22.26% in year one, and rental yield registers 8.69% at a $520,400 basis. Equity gained on principal adds $3,358/yr, and annual property appreciation at 5% supports $143,777 by year five. Five-year ROI tracks 116.04% and total cumulative return in cash totals $198,677. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,767/mo property income relative to a $2,547/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Apartment
Built in 1989
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94547, Hercules, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,421 (100%) |
| Owner Occupied HU | 6,828 (72.5%) |
| Renter Occupied HU | 2,206 (23.4%) |
| Vacant Housing Units | 387 ( 4.1%) |
| Median Home Value | $784,940 |
| Average Home Value | $843,488 |
Housing Distribution
Address Breakdown
Residential
9,000
Single Family
7,941
Multi-Family
1,059
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A