Plan 1 Plan, Rooftops at The DunesMarinaCA93933
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 Marina at Plan 1 Plan, Rooftops at The Dunes, Marina, CA, 93933 generates $7,039/mo in rent and, after a $4,969/mo payment, leaves $759/mo in cash flow. Total monthly income is $7,039/mo, and annual cash flow is $9,105/yr on $328,922 invested. Return on cash invested sits at 23.14% in year one, and rental yield is 8.32% on a $1,015,192 entry. Equity gained on principal adds $6,551/yr, while 5% annual appreciation builds toward $280,479 over five years. Five-year ROI reaches 120.05% and total cumulative return in cash sums $394,869. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,039/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93933, Marina, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,836 (100%) |
| Owner Occupied HU | 4,579 (42.3%) |
| Renter Occupied HU | 5,457 (50.4%) |
| Vacant Housing Units | 800 ( 7.4%) |
| Median Home Value | $824,843 |
| Average Home Value | $865,673 |
Housing Distribution
Address Breakdown
Residential
10,894
Single Family
10,101
Multi-Family
793
Businesses
710
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Sales Team • Shea Homes-Family
Mls Name: Shea Homes Active Lifestyle Communities
Mls Provider:
Mls ID: #N/A