Plan 2181 Plan, Cielo at Villa TicinoXl3w7t MantecaCA95336
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at Plan 2181 Plan, Cielo at Villa Ticino, Xl3w7t Manteca, CA, 95336 in Xl3w7t Manteca is narrow, $165/mo net on $3,932/mo rent after the $2,738/mo debt service, but the property operates at break-even-plus, not a loss. At $608,990 with a 7.75% yield, the long-run equity case via 5% appreciation ($168,253 over five years) and $5,609/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.44 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $241,556.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 6.2% |
| Monthly Cash Flow | $165 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,932 |
| Total Monthly Debt Service | $3,525 |
| DSCR Ratio | 1.12x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95336, Manteca, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,169 (100%) |
| Owner Occupied HU | 11,028 (64.2%) |
| Renter Occupied HU | 5,483 (31.9%) |
| Vacant Housing Units | 658 ( 3.8%) |
| Median Home Value | $579,890 |
| Average Home Value | $595,678 |
Housing Distribution
Address Breakdown
Residential
16,886
Single Family
15,121
Multi-Family
1,765
Businesses
1,283
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95336, Manteca, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,169 (100%) |
| Owner Occupied HU | 11,028 (64.2%) |
| Renter Occupied HU | 5,483 (31.9%) |
| Vacant Housing Units | 658 ( 3.8%) |
| Median Home Value | $579,890 |
| Average Home Value | $595,678 |
Housing Distribution
Address Breakdown
Residential
16,886
Single Family
15,121
Multi-Family
1,765
Businesses
1,283
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A