Palisade Plan, Harvest Hills ILos 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 Palisade Plan, Harvest Hills I, Los Banos, CA, 93635 priced at $447,490 converts $3,600/mo rent into $832/mo cash flow after a $2,190/mo obligation. Total monthly income equals $3,600/mo, and annual cash flow totals $9,984/yr on $148,343 invested. Return on cash invested prints 26.64% in year one, and rental yield reads 9.65% against a $447,490 entry. Equity gained on principal adds $2,888/yr, while 5% annual appreciation compiles into $123,633 by year five. Five-year ROI reaches 138.91% and total cumulative return in cash sums $206,062. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,600/mo property income covering a $2,190/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: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A