The Starboard 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 Starboard Plan, Davidson Collection at Delta Coves, Bethel Island, CA, 94511 generates $6,848/mo in rent, after a $7,679/mo payment. Total monthly income is $6,848/mo. Return on cash invested sits at 12.46% in year one, and rental yield is 5.24% on a $1,568,900 entry. Equity gained on principal adds $10,124/yr, while 5% annual appreciation builds toward $433,458 over five years. Five-year ROI reaches 63.2% and total cumulative return in cash sums $321,247. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,848/mo property income rather than buyer’s personal income.
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