Rockaway Plan, TrestleWaterfordCA95386
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 Waterford at Rockaway Plan, Trestle, Waterford, CA, 95386 earns $496/mo cash flow from $3,548/mo rent with a $2,415/mo payment. Total monthly income totals $3,548/mo, and annual cash flow totals $5,947/yr on $163,592 capital. ROI tracks 23.54% on current figures, and rental yield reads 8.63% at a $493,490 purchase. Equity gained on principal adds $3,184/yr, and 5% annual appreciation supports $136,342 over five years. Five-year ROI reaches 122.33% and total cumulative return in cash sums $200,128. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,548/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95386, Waterford, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,538 (100%) |
| Owner Occupied HU | 2,298 (65.0%) |
| Renter Occupied HU | 1,124 (31.8%) |
| Vacant Housing Units | 116 ( 3.3%) |
| Median Home Value | $468,277 |
| Average Home Value | $559,281 |
Housing Distribution
Address Breakdown
Residential
3,245
Single Family
3,106
Multi-Family
139
Businesses
216
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A