841 W Brannan Island Rd SPACE 29IsletonCA95641
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Isleton rentals match the income profile of 841 W Brannan Island Rd SPACE 29, Isleton, CA, 95641. Listed at $130,000, gross rent is $2,725/mo and net cash flow is $1,921/mo, a 25.16% yield well above national averages. DSCR 4.66 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $35,917 by year five with $1,197/yr in annual principal reduction, projecting $172,913 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 25.2% | 6.5% |
| Monthly Cash Flow | $1,921 | $300 |
City averages based on Isleton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,725 |
| Total Monthly Debt Service | $752 |
| DSCR Ratio | 3.62x |
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.
Manufactured
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95641, Isleton, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,318 (100%) |
| Owner Occupied HU | 739 (56.1%) |
| Renter Occupied HU | 327 (24.8%) |
| Vacant Housing Units | 252 (19.1%) |
| Median Home Value | $518,750 |
| Average Home Value | $521,066 |
Housing Distribution
Address Breakdown
Residential
629
Single Family
629
Multi-Family
0
Businesses
87
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
Manufactured
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95641, Isleton, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,318 (100%) |
| Owner Occupied HU | 739 (56.1%) |
| Renter Occupied HU | 327 (24.8%) |
| Vacant Housing Units | 252 (19.1%) |
| Median Home Value | $518,750 |
| Average Home Value | $521,066 |
Housing Distribution
Address Breakdown
Residential
629
Single Family
629
Multi-Family
0
Businesses
87
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices