86 Kestral WayBrentwoodCA94513
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 86 Kestral Way, Brentwood, CA, 94513 in Brentwood hard to pass up. The 10.5% gross yield on a $715,000 purchase results in $6,256/mo in rent and $1,287/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.95). Annual cash flow of $15,441, five-year appreciation of $197,541, and $6,585/yr in equity build-up combine for a projected total cumulative return of $356,323.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 5.2% |
| Monthly Cash Flow | $1,287 | $250 |
City averages based on Brentwood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,256 |
| Total Monthly Debt Service | $4,684 |
| DSCR Ratio | 1.34x |
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.
Single Family
Built in 2019
3,049 sqft lot
$N/A/sqft
$140 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94513, Brentwood, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,107 (100%) |
| Owner Occupied HU | 17,864 (74.1%) |
| Renter Occupied HU | 5,497 (22.8%) |
| Vacant Housing Units | 746 ( 3.1%) |
| Median Home Value | $826,817 |
| Average Home Value | $910,187 |
Housing Distribution
Address Breakdown
Residential
23,239
Single Family
22,356
Multi-Family
883
Businesses
1,893
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
Single Family
Built in 2019
3,049 sqft lot
$N/A/sqft
$140 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94513, Brentwood, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,107 (100%) |
| Owner Occupied HU | 17,864 (74.1%) |
| Renter Occupied HU | 5,497 (22.8%) |
| Vacant Housing Units | 746 ( 3.1%) |
| Median Home Value | $826,817 |
| Average Home Value | $910,187 |
Housing Distribution
Address Breakdown
Residential
23,239
Single Family
22,356
Multi-Family
883
Businesses
1,893
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices