12230 Appian DrEtiwandaCA91739
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Etiwanda rental at 12230 Appian Dr, Etiwanda, CA, 91739 sits in the solid-income band: 8.67% gross yield, $7,588/mo rent, $951/mo net after the $4,721/mo debt service, DSCR 1.61. Entry price of $1,050,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $290,096 and $9,671/yr in principal reduction bring total cumulative return to $459,993.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.0% |
| Monthly Cash Flow | $951 | $300 |
City averages based on Etiwanda market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,588 |
| Total Monthly Debt Service | $6,219 |
| DSCR Ratio | 1.22x |
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.
Single Family
Built in 2003
8,023 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91739, Rancho Cucamonga, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,995 (100%) |
| Owner Occupied HU | 8,628 (66.4%) |
| Renter Occupied HU | 3,800 (29.2%) |
| Vacant Housing Units | 567 ( 4.4%) |
| Median Home Value | $851,263 |
| Average Home Value | $902,625 |
Housing Distribution
Address Breakdown
Residential
12,689
Single Family
10,417
Multi-Family
2,272
Businesses
602
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
Single Family
Built in 2003
8,023 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91739, Rancho Cucamonga, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,995 (100%) |
| Owner Occupied HU | 8,628 (66.4%) |
| Renter Occupied HU | 3,800 (29.2%) |
| Vacant Housing Units | 567 ( 4.4%) |
| Median Home Value | $851,263 |
| Average Home Value | $902,625 |
Housing Distribution
Address Breakdown
Residential
12,689
Single Family
10,417
Multi-Family
2,272
Businesses
602
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices