Draco Plan, Riverstone: Celestial Series at Club District, Madera, CA, 93636 | $838/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1564 sft

3263 N Contessa Ave, Fresno, CA, 93723

3 Bed
2 Bath
1576 sft

482 Timberline Way S, Madera, CA, 93636

3 Bed
3 Bath
1829 sft

10731 N Windham Bay Cir, Fresno, CA, 93730

5 Bed
4 Bath
1800 sft

801 Austin Ave, Madera, CA, 93638

Nearby investment properties with comparable prices

2 Bed
2 Bath
1163 sft

6125 W Willis Avenue, Fresno, CA, 93723

3 Bed
2 Bath
1455 sft

1324 Robinson Ave, Clovis, CA, 93612

2 Bed
2 Bath
1120 sft

1041 Fedora Ave, Clovis, CA, 93612

3 Bed
2 Bath
1630 sft

29165 Revis Rd, Coarsegold, CA, 93614

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Madera at Draco Plan, Riverstone: Celestial Series at Club District, Madera, CA, 93636 offers $3,461/mo rent that, after a $2,075/mo payment, leaves $838/mo cash flow. Total monthly income is $3,461/mo, and annual cash flow is $10,060/yr on $140,556 cash. Return on cash invested measures 27.07% in year one, and rental yield stands at 9.8% at a $424,000 entry. Equity gained on principal adds $2,736/yr while 5% annual appreciation compounds into $117,143 by year five. Five-year ROI records 141.24% and total cumulative return in cash reaches $198,519. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,461/mo property income versus a $2,075/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA