Residence 1 Plan, Harvest ValleyLos BanosCA93635
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 Los Banos at Residence 1 Plan, Harvest Valley, Los Banos, CA, 93635 priced at $419,880 converts $2,760/mo rent into $163/mo cash flow after a $2,055/mo obligation. Total monthly income equals $2,760/mo, and annual cash flow totals $1,952/yr on $139,190 invested. Return on cash invested prints 21.31% in year one, and rental yield reads 7.89% against a $419,880 entry. Equity gained on principal adds $2,709/yr, while 5% annual appreciation compiles into $116,005 by year five. Five-year ROI reaches 110.37% and total cumulative return in cash sums $153,617. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,760/mo property income covering a $2,055/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93635, Los Banos, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,527 (100%) |
| Owner Occupied HU | 9,325 (60.1%) |
| Renter Occupied HU | 5,581 (35.9%) |
| Vacant Housing Units | 621 ( 4.0%) |
| Median Home Value | $433,586 |
| Average Home Value | $484,654 |
Housing Distribution
Address Breakdown
Residential
15,020
Single Family
14,691
Multi-Family
329
Businesses
1,012
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A