Cambridge Plan, Pacheco Pointe IIILos BanosCA93635
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
Investment Highlights
Rental property for sale in Los Banos at Cambridge Plan, Pacheco Pointe III, Los Banos, CA, 93635 priced at $454,490 converts $2,894/mo rent into $82/mo cash flow after a $2,225/mo obligation. Total monthly income equals $2,894/mo, and annual cash flow totals $983/yr on $150,663 invested. Return on cash invested prints 20.56% in year one, and rental yield reads 7.64% against a $454,490 entry. Equity gained on principal adds $2,933/yr, while 5% annual appreciation compiles into $125,567 by year five. Five-year ROI reaches 106.33% and total cumulative return in cash sums $160,199. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,894/mo property income covering a $2,225/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93635, Los Banos, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,527 (100%) |
| Owner Occupied HU | 9,325 (60.1%) |
| Renter Occupied HU | 5,581 (35.9%) |
| Vacant Housing Units | 621 ( 4.0%) |
| Median Home Value | $433,586 |
| Average Home Value | $484,654 |
Housing Distribution
Address Breakdown
Residential
15,020
Single Family
14,691
Multi-Family
329
Businesses
1,012
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Sales Team Pacheco Pointe • D.R. Horton - Central Valley
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A