Plan 2 Plan, Seagrass, Discovery Bay, CA, 94505 | $315/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1178 sft

4868 Scenic Ave, Livermore, CA, 94551

4 Bed
4 Bath
2612 sft

1705 Hummingbird Way, Tracy, CA, 95376

4 Bed
3 Bath
2480 sft

1955 Calaveras Cir, Antioch, CA, 94509

3 Bed
2 Bath
1989 sft

1265 Maple St, Pittsburg, CA, 94565

Nearby investment properties with comparable prices

4 Bed
2 Bath
1840 sft

10937 Sea Cliff Ct, Stockton, CA, 95209

4 Bed
3 Bath
2403 sft

10962 Admiral Cove Way, Stockton, CA, 95219

4 Bed
3 Bath
2403 sft

7061 Tradewind Way, Stockton, CA, 95219

2 Bed
2 Bath
1560 sft

1537 Granite Pl, Tracy, CA, 95377

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

Rental property for sale in Discovery Bay at Plan 2 Plan, Seagrass, Discovery Bay, CA, 94505 priced at $694,990 pairs $4,615/mo rent with $315/mo cash flow after a $3,402/mo payment. Total monthly income equals $4,615/mo, and annual cash flow comes to $3,784/yr on $228,652 invested. Return on cash invested is 21.72% in year one, and rental yield stands at 7.97% on a $694,990 basis. Equity gained on principal adds $4,485/yr, and 5% annual appreciation accumulates to $192,013 by year five. Five-year ROI measures 112.51% and total cumulative return in cash reaches $257,247. For financing, Ziffy Mortgage’s DSCR program evaluates $4,615/mo property income against a $3,402/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA