833 Swallowtail CtBrisbaneCA94005
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingInvestors approaching the U.S. market with capital-preservation in mind will find 833 Swallowtail Ct, Brisbane, CA, 94005 in Brisbane aligned with their strategy. Rental yield 6.63%. DSCR 1.23 and 6.63% yield provide a sound foundation. Ziffy Mortgage's DSCR program enables non-U.S. residents to acquire without domestic credit. Over five years, 5% appreciation and $7,350/yr in paydown build toward a projected cumulative return of $268,738.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.6% | 5.2% |
| Monthly Cash Flow | $(527) | $300 |
City averages based on Brisbane market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,410 |
| Total Monthly Debt Service | $4,619 |
| DSCR Ratio | 0.95x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1999
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94005, Brisbane, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,044 (100%) |
| Owner Occupied HU | 1,231 (60.2%) |
| Renter Occupied HU | 715 (35.0%) |
| Vacant Housing Units | 98 ( 4.8%) |
| Median Home Value | $1,507,647 |
| Average Home Value | $1,447,922 |
Housing Distribution
Address Breakdown
Residential
1,950
Single Family
1,541
Multi-Family
409
Businesses
489
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 1999
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94005, Brisbane, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,044 (100%) |
| Owner Occupied HU | 1,231 (60.2%) |
| Renter Occupied HU | 715 (35.0%) |
| Vacant Housing Units | 98 ( 4.8%) |
| Median Home Value | $1,507,647 |
| Average Home Value | $1,447,922 |
Housing Distribution
Address Breakdown
Residential
1,950
Single Family
1,541
Multi-Family
409
Businesses
489
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: OWN Real Estate • KW Advisors
Mls Name: MLSListings Inc
Mls ID: #ML82028008