Residence 2 Plan, Boulevard : GramercyDublinCA94568
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 Dublin at Residence 2 Plan, Boulevard: Gramercy, Dublin, CA, 94568 offers a 8.44% rental yield on a $1,158,880 purchase with $8,148/mo rent. Total monthly income registers $8,148/mo, and a $5,672/mo payment leaves $979/mo available for distribution. Annual cash flow reaches $11,749/yr on $375,477 to close, and return on cash invested stands at 23.5% in year one. Equity gained on principal adds $7,478/yr while 5% annual appreciation supports $320,177 over five years. Portfolio math shows five-year ROI at 122% and total cumulative return in cash at $458,077. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $8,148/mo property income against a $5,672/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94568, Dublin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,115 (100%) |
| Owner Occupied HU | 15,423 (59.1%) |
| Renter Occupied HU | 9,102 (34.9%) |
| Vacant Housing Units | 1,590 ( 6.1%) |
| Median Home Value | $1,327,397 |
| Average Home Value | $1,378,351 |
Housing Distribution
Address Breakdown
Residential
24,114
Single Family
15,371
Multi-Family
8,743
Businesses
1,612
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