Cypress Plan, Harvest Hills IILos 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 Cypress Plan, Harvest Hills II, Los Banos, CA, 93635 priced at $546,490 pairs $3,734/mo rent with $353/mo cash flow after a $2,675/mo payment. Total monthly income equals $3,734/mo, and annual cash flow comes to $4,237/yr on $179,795 invested. Return on cash invested is 22.42% in year one, and rental yield stands at 8.2% on a $546,490 basis. Equity gained on principal adds $3,526/yr, and 5% annual appreciation accumulates to $150,985 by year five. Five-year ROI measures 116.28% and total cumulative return in cash reaches $209,064. For financing, Ziffy Mortgage’s DSCR program evaluates $3,734/mo property income against a $2,675/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
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: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A