1441 Paso Real Ave SPC 196Rowland HeightsCA91748
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1441 Paso Real Ave SPC 196, Rowland Heights, CA, 91748 in Rowland Heights speaks for itself: 35.68% gross on a $185,000 price, generating $5,501/mo in rent and $4,356/mo in net income after the $832/mo debt service. DSCR 6.61, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $52,276 stacks alongside $51,112 in projected five-year appreciation and $1,704/yr in principal reduction. Projected total cumulative return: $350,549.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 35.7% | 5.5% |
| Monthly Cash Flow | $4,356 | $400 |
City averages based on Rowland Heights market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,501 |
| Total Monthly Debt Service | $1,071 |
| DSCR Ratio | 5.14x |
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.
Manufactured
Built in 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91748, Rowland Heights, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,134 (100%) |
| Owner Occupied HU | 8,207 (58.1%) |
| Renter Occupied HU | 5,384 (38.1%) |
| Vacant Housing Units | 543 ( 3.8%) |
| Median Home Value | $848,727 |
| Average Home Value | $882,345 |
Housing Distribution
Address Breakdown
Residential
14,075
Single Family
12,119
Multi-Family
1,956
Businesses
2,426
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
Manufactured
Built in 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91748, Rowland Heights, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,134 (100%) |
| Owner Occupied HU | 8,207 (58.1%) |
| Renter Occupied HU | 5,384 (38.1%) |
| Vacant Housing Units | 543 ( 3.8%) |
| Median Home Value | $848,727 |
| Average Home Value | $882,345 |
Housing Distribution
Address Breakdown
Residential
14,075
Single Family
12,119
Multi-Family
1,956
Businesses
2,426
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices