The Retreat Plan, Davidson Collection at Delta CovesBethel IslandCA94511
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 Bethel Island at The Retreat Plan, Davidson Collection at Delta Coves, Bethel Island, CA, 94511 priced at $1,831,900 pairs $8,210/mo rent with after a $8,966/mo payment. Total monthly income equals $8,210/mo. Return on cash invested is 13.06% in year one, and rental yield stands at 5.38% on a $1,831,900 basis. Equity gained on principal adds $11,821/yr, and 5% annual appreciation accumulates to $506,120 by year five. Five-year ROI measures 66.35% and total cumulative return in cash reaches $393,834. For financing, Ziffy Mortgage’s DSCR program evaluates $8,210/mo property income against a $8,966/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$495 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94511, Bethel Island, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,476 (100%) |
| Owner Occupied HU | 952 (64.5%) |
| Renter Occupied HU | 197 (13.3%) |
| Vacant Housing Units | 327 (22.2%) |
| Median Home Value | $658,019 |
| Average Home Value | $879,756 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
35
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Davidson Communities
Mls Name: Davidson Communities
Mls Provider:
Mls ID: #N/A