Plan 1 Plan, Beacon at Delta Coves, Bethel Island, CA, 94511 | $1,080/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2170 sft

364 Coolcrest Dr, Oakley, CA, 94561

2 Bed
2 Bath
834 sft

5336 Grasswood Cir, Concord, CA, 94521

2 Bed
2 Bath
915 sft

1544 Bailey Rd APT 30, Concord, CA, 94521

2 Bed
2 Bath
915 sft

1544 Bailey Rd APT 47, Concord, CA, 94521

Nearby investment properties with comparable prices

3 Bed
2 Bath
1505 sft

10337 Haggard Court, Stockton, CA, 95212

4 Bed
2 Bath
1992 sft

5323 Virtue Arc Dr, Stockton, CA, 95207

3 Bed
2 Bath
1206 sft

211 Riverside Pl, Bay Point, CA, 94565

Investment Property+ 2 more

5 Bed
3 Bath
2790 sft

3745 Wild Rose Ln, Stockton, CA, 95206

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

Investment property for sale in Bethel Island at Plan 1 Plan, Beacon at Delta Coves, Bethel Island, CA, 94511 offers a 9.46% rental yield on a $634,990 purchase with $5,008/mo rent. Total monthly income registers $5,008/mo, and a $3,108/mo payment leaves $1,080/mo available for distribution. Annual cash flow reaches $12,958/yr on $208,912 to close, and return on cash invested stands at 26.26% in year one. Equity gained on principal adds $4,097/yr while 5% annual appreciation supports $175,436 over five years. Portfolio math shows five-year ROI at 136.87% and total cumulative return in cash at $285,941. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,008/mo property income against a $3,108/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No 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