1861 Wilson AveArcadiaCA91006
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayMarkets with strong demand fundamentals often produce low-yield, high-appreciation assets. 1861 Wilson Ave, Arcadia, CA, 91006 in Arcadia fits: $1,980,000, 5.17% gross yield, and a projected 5% annual appreciation rate adding $547,037 in value within five years. Rental yield 5.17%. The narrow rent-to-debt spread is the trade-off for market growth. Ziffy Mortgage's DSCR loan (0.96) finances non-U.S. buyers without personal income documentation; optimise coverage with a 30–35% down payment. $18,236/yr in principal paydown and $547,037 in appreciation project a total return of $511,928.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.2% | 4.5% |
| Monthly Cash Flow | $(3,712) | $200 |
City averages based on Arcadia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $8,537 |
| Total Monthly Debt Service | $11,461 |
| DSCR Ratio | 0.74x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1953
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91006, Arcadia, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,231 (100%) |
| Owner Occupied HU | 7,468 (66.5%) |
| Renter Occupied HU | 3,186 (28.4%) |
| Vacant Housing Units | 577 ( 5.1%) |
| Median Home Value | $1,313,125 |
| Average Home Value | $1,402,920 |
Housing Distribution
Address Breakdown
Residential
11,185
Single Family
9,588
Multi-Family
1,597
Businesses
1,509
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 1953
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91006, Arcadia, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,231 (100%) |
| Owner Occupied HU | 7,468 (66.5%) |
| Renter Occupied HU | 3,186 (28.4%) |
| Vacant Housing Units | 577 ( 5.1%) |
| Median Home Value | $1,313,125 |
| Average Home Value | $1,402,920 |
Housing Distribution
Address Breakdown
Residential
11,185
Single Family
9,588
Multi-Family
1,597
Businesses
1,509
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Pauline Cheng • Re/Max Premier Prop Arcadia
Mls Name: CRMLS
Mls ID: #AR25170302