Darby Plan, Summerwalk at the VillagesFairfieldCA94533
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 Fairfield at Darby Plan, Summerwalk at the Villages, Fairfield, CA, 94533 priced at $857,475 converts $7,403/mo rent into $2,098/mo cash flow after a $4,197/mo obligation. Total monthly income equals $7,403/mo, and annual cash flow totals $25,181/yr on $282,109 invested. Return on cash invested prints 28.99% in year one, and rental yield reads 10.36% against a $857,475 entry. Equity gained on principal adds $5,533/yr, while 5% annual appreciation compiles into $236,905 by year five. Five-year ROI reaches 151.48% and total cumulative return in cash sums $427,348. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,403/mo property income covering a $4,197/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94533, Fairfield, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,202 (100%) |
| Owner Occupied HU | 14,846 (54.6%) |
| Renter Occupied HU | 11,209 (41.2%) |
| Vacant Housing Units | 1,147 ( 4.2%) |
| Median Home Value | $587,995 |
| Average Home Value | $619,055 |
Housing Distribution
Address Breakdown
Residential
26,570
Single Family
21,309
Multi-Family
5,261
Businesses
2,298
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Discovery Homes
Mls Name: Discovery Homes
Mls Provider:
Mls ID: #N/A