Plan 2 Plan, Beacon at 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
Investment property for sale in Bethel Island at Plan 2 Plan, Beacon at Delta Coves, Bethel Island, CA, 94511 at $684,990 posts ROI 25.17% with $959/mo cash flow from $5,197/mo rent. Total monthly income equals $5,197/mo, and annual cash flow records $11,511/yr on $225,362 to close. Return on cash invested measures 25.17% and rental yield reads 9.1% at the current $684,990. Equity gained on principal adds $4,420/yr, and 5% annual appreciation supports $189,250 by year five. Five-year ROI prints 131.02% and total cumulative return in cash totals $295,267.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $5,197/mo property income rather than your personal income records (W2s, Paystubs, 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 |
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 • Pulte Homes
Mls Name: Pulte
Mls Provider:
Mls ID: #N/A