1331 Waterfall WayConcordCA94521
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 Concord at 1331 Waterfall Way, Concord, CA, 94521 generates $4,891/mo in rent and, after a $2,814/mo payment, leaves $1,334/mo in cash flow. Total monthly income is $4,891/mo, and annual cash flow is $16,011/yr on $189,175 invested. Return on cash invested sits at 28.52% in year one, and rental yield is 10.21% on a $575,000 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation builds toward $158,862 over five years. Five-year ROI reaches 149.02% and total cumulative return in cash sums $281,903. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,891/mo property income rather than buyer’s personal income.
Townhouse
Built in 1975
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94521, Concord, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,254 (100%) |
| Owner Occupied HU | 11,203 (68.9%) |
| Renter Occupied HU | 4,563 (28.1%) |
| Vacant Housing Units | 488 ( 3.0%) |
| Median Home Value | $850,525 |
| Average Home Value | $898,586 |
Housing Distribution
Address Breakdown
Residential
16,123
Single Family
11,806
Multi-Family
4,317
Businesses
505
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Krystle Greenwalt • Twin Oaks Real Estate
Mls Name: CCAR
Mls ID: #41120697