The Veranda 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 Veranda Plan, Davidson Collection at Delta Coves, Bethel Island, CA, 94511 offers $5,355/mo rent that, after a $8,321/mo payment. Total monthly income is $5,355/mo. Return on cash invested measures 8.05% in year one, and rental yield stands at 3.78% at a $1,700,000 entry. Equity gained on principal adds $10,970/yr while 5% annual appreciation compounds into $469,679 by year five. Five-year ROI records 39.52% and total cumulative return in cash reaches $217,651. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,355/mo property income versus a $8,321/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and 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