103 Player Ct APT 2Walnut CreekCA94598
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow103 Player Ct APT 2, Walnut Creek, CA, 94598 in Walnut Creek earns its strong cash-flow label: 11.67% yield, $4,426/mo rent, $1,101/mo net income, DSCR 2.16. The $455,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $125,708 by year five. Combined with $4,191/yr in principal paydown, total projected return reaches $245,578.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.2% |
| Monthly Cash Flow | $1,101 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,426 |
| Total Monthly Debt Service | $3,144 |
| DSCR Ratio | 1.41x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1970
N/A lot
$N/A/sqft
$364 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94598, Walnut Creek, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,756 (100%) |
| Owner Occupied HU | 7,939 (73.8%) |
| Renter Occupied HU | 2,407 (22.4%) |
| Vacant Housing Units | 410 ( 3.8%) |
| Median Home Value | $1,327,351 |
| Average Home Value | $1,384,723 |
Housing Distribution
Address Breakdown
Residential
10,708
Single Family
9,322
Multi-Family
1,386
Businesses
1,044
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
Condo
Built in 1970
N/A lot
$N/A/sqft
$364 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94598, Walnut Creek, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,756 (100%) |
| Owner Occupied HU | 7,939 (73.8%) |
| Renter Occupied HU | 2,407 (22.4%) |
| Vacant Housing Units | 410 ( 3.8%) |
| Median Home Value | $1,327,351 |
| Average Home Value | $1,384,723 |
Housing Distribution
Address Breakdown
Residential
10,708
Single Family
9,322
Multi-Family
1,386
Businesses
1,044
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices