1821 Mount Silliman Way, Antioch, CA, 94531 | $1,374/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2343 sft

Residence 2 Plan, Deer Valley, Antioch, CA, 94531

4 Bed
3 Bath
1955 sft

Charlotte Plan, Liberty II, Pittsburg, CA, 94565

4 Bed
3 Bath
1946 sft

1567 Wilton Rd, Livermore, CA, 94551

3 Bed
3 Bath
1516 sft

145 Ladybug Ln, Martinez, CA, 94553

Nearby investment properties with comparable prices

3 Bed
2 Bath
1837 sft

2211 Front Porch Lane, Rio Vista, CA, 94571

2 Bed
2 Bath
990 sft

1919 Ygnacio Valley Rd APT 64, Walnut Creek, CA, 94598

3 Bed
2 Bath
1837 sft

2251 Front Porch Lane, Rio Vista, CA, 94571

3 Bed
2 Bath
1837 sft

2230 Front Porch Lane, Rio Vista, CA, 94571

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 Antioch at 1821 Mount Silliman Way, Antioch, CA, 94531 offers $5,394/mo rent that, after a $3,181/mo payment, leaves $1,374/mo cash flow. Total monthly income is $5,394/mo, and annual cash flow is $16,482/yr on $213,817 cash. Return on cash invested measures 27.77% in year one, and rental yield stands at 9.96% at a $649,900 entry. Equity gained on principal adds $4,194/yr while 5% annual appreciation compounds into $179,555 by year five. Five-year ROI records 144.96% and total cumulative return in cash reaches $309,942. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,394/mo property income versus a $3,181/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1992

4,500 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94531, Antioch, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,998 (100%)
Owner Occupied HU	11,012 (73.4%)
Renter Occupied HU	3,479 (23.2%)
Vacant Housing Units	507 ( 3.4%)
Median Home Value	$676,421
Average Home Value	$729,493