Indigo Plan, Delta CovesBethel IslandCA94511
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 Bethel Island at Indigo Plan, Delta Coves, Bethel Island, CA, 94511 generates $3,832/mo in rent, after a $5,115/mo payment. Total monthly income is $3,832/mo. Return on cash invested sits at 9.84% in year one, and rental yield is 4.4% on a $1,044,990 entry. Equity gained on principal adds $6,743/yr, while 5% annual appreciation builds toward $288,711 over five years. Five-year ROI reaches 49.19% and total cumulative return in cash sums $166,553. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,832/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$338 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94511, Bethel Island, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,476 (100%) |
| Owner Occupied HU | 952 (64.5%) |
| Renter Occupied HU | 197 (13.3%) |
| Vacant Housing Units | 327 (22.2%) |
| Median Home Value | $658,019 |
| Average Home Value | $879,756 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
35
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Blue Mountain Communities
Mls Name: Blue Mountain Communities
Mls ID: #N/A