8883 Idlewood CirForbestownCA95941
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Forbestown rental at 8883 Idlewood Cir, Forbestown, CA, 95941 sits in the solid-income band: 9.25% gross yield, $3,536/mo rent, $697/mo net after the $2,064/mo debt service, DSCR 1.71. Entry price of $459,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $126,813 and $4,227/yr in principal reduction bring total cumulative return to $218,908.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 7.0% |
| Monthly Cash Flow | $697 | $200 |
City averages based on Forbestown market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,536 |
| Total Monthly Debt Service | $2,657 |
| DSCR Ratio | 1.33x |
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 1993
4.22 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95941, Forbestown, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 304 (100%) |
| Owner Occupied HU | 207 (68.1%) |
| Renter Occupied HU | 54 (17.8%) |
| Vacant Housing Units | 43 (14.1%) |
| Median Home Value | $297,685 |
| Average Home Value | $526,268 |
Housing Distribution
Address Breakdown
Residential
82
Single Family
82
Multi-Family
0
Businesses
5
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 1993
4.22 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95941, Forbestown, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 304 (100%) |
| Owner Occupied HU | 207 (68.1%) |
| Renter Occupied HU | 54 (17.8%) |
| Vacant Housing Units | 43 (14.1%) |
| Median Home Value | $297,685 |
| Average Home Value | $526,268 |
Housing Distribution
Address Breakdown
Residential
82
Single Family
82
Multi-Family
0
Businesses
5
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sharon Schiedeck • Keller Williams Realty-Yuba Sutter
Mls Name: MetroList Services of CA
Mls ID: #225098379