817 Tranquility Cir UNIT 12LivermoreCA94551
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 8.47% yield at 817 Tranquility Cir UNIT 12, Livermore, CA, 94551 in Livermore is solid, but the $3,593/mo payment compresses net cash flow to $4/mo at $799,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $220,749 by year five, and $7,359/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.57) without U.S. income documentation. Total projected return: $306,219.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 5.2% |
| Monthly Cash Flow | $4 | $300 |
City averages based on Livermore market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,640 |
| Total Monthly Debt Service | $5,319 |
| DSCR Ratio | 1.06x |
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.
Condo
Built in 2018
N/A lot
$N/A/sqft
$416 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94551, Livermore, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,148 (100%) |
| Owner Occupied HU | 10,093 (66.6%) |
| Renter Occupied HU | 4,407 (29.1%) |
| Vacant Housing Units | 648 ( 4.3%) |
| Median Home Value | $962,309 |
| Average Home Value | $1,083,973 |
Housing Distribution
Address Breakdown
Residential
14,590
Single Family
13,322
Multi-Family
1,268
Businesses
2,214
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
Condo
Built in 2018
N/A lot
$N/A/sqft
$416 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94551, Livermore, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,148 (100%) |
| Owner Occupied HU | 10,093 (66.6%) |
| Renter Occupied HU | 4,407 (29.1%) |
| Vacant Housing Units | 648 ( 4.3%) |
| Median Home Value | $962,309 |
| Average Home Value | $1,083,973 |
Housing Distribution
Address Breakdown
Residential
14,590
Single Family
13,322
Multi-Family
1,268
Businesses
2,214
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices