999 Doe RdRail Road FlatCA95248
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 999 Doe Rd, Rail Road Flat, CA, 95248 in Rail Road Flat. Priced at $275,000, it generates $2,597/mo in gross rent and $896/mo in net monthly cash flow, a 11.33% yield that comfortably supports the 2.10 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,747. Five-year appreciation: $75,977. Equity from principal paydown: $2,533/yr. Total projected cumulative return: $161,895.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 6.0% |
| Monthly Cash Flow | $896 | $200 |
City averages based on Rail Road Flat market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,597 |
| Total Monthly Debt Service | $1,592 |
| DSCR Ratio | 1.63x |
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 1980
5.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95248, Rail Road Flat, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 295 (100%) |
| Owner Occupied HU | 160 (54.2%) |
| Renter Occupied HU | 30 (10.2%) |
| Vacant Housing Units | 105 (35.6%) |
| Median Home Value | $507,937 |
| Average Home Value | $570,797 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
12
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 1980
5.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95248, Rail Road Flat, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 295 (100%) |
| Owner Occupied HU | 160 (54.2%) |
| Renter Occupied HU | 30 (10.2%) |
| Vacant Housing Units | 105 (35.6%) |
| Median Home Value | $507,937 |
| Average Home Value | $570,797 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
12
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anastasia Landreth • Jackson Realty, Inc.
Mls Name: MetroList Services of CA
Mls ID: #225123938