1157 Honey trail Trail, Walnut Creek, CA, 94597 | $919/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1230 sft

367 Joan Vista St, El Sobrante, CA, 94803

2 Bed
1 Bath
921 sft

2761 75th Ave, Oakland, CA, 94605

3 Bed
2 Bath
1322 sft

521 Locust Dr, Vallejo, CA, 94591

2 Bed
1 Bath
1183 sft

648 32nd St, Richmond, CA, 94804

Nearby investment properties with comparable prices

2 Bed
2 Bath
1050 sft

3905 Clayton Rd APT 33, Concord, CA, 94521

2 Bed
2 Bath
1019 sft

18 Las Moradas Cir, San Pablo, CA, 94806

2 Bed
2 Bath
1202 sft

1000 Evergreen Ter APT 1315, San Pablo, CA, 94806

2 Bed
2 Bath
877 sft

1041 Mohr Ln APT B, Concord, CA, 94518

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Walnut Creek at 1157 Honey trail Trail, Walnut Creek, CA, 94597 generates $4,045/mo in rent and, after a $2,061/mo payment, leaves $919/mo in cash flow. Total monthly income is $4,045/mo, and annual cash flow is $11,031/yr on $139,562 invested. Return on cash invested sits at 27.81% in year one, and rental yield is 11.53% on a $421,000 entry. Equity gained on principal adds $2,717/yr, while 5% annual appreciation builds toward $116,315 over five years. Five-year ROI reaches 146.87% and total cumulative return in cash sums $204,981. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,045/mo property income rather than buyer’s personal income.

Condo

Built in 1979

N/A lot

$N/A/sqft

$335 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94597, Walnut Creek, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,435 (100%)
Owner Occupied HU	5,364 (43.1%)
Renter Occupied HU	6,338 (51.0%)
Vacant Housing Units	733 ( 5.9%)
Median Home Value	$1,057,085
Average Home Value	$1,144,515