19950 Esquiline AveWalnutCA91789
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 19950 Esquiline Ave, Walnut, CA, 91789 in Walnut at $599,998 earns $3,805/mo in rent and nets $94/mo after the $2,698/mo payment, a 7.61% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $165,768 over five years. Ziffy Mortgage underwrites this on a 1.41 DSCR without U.S. credit history. With $5,526/yr in principal paydown, total projected return reaches $233,492.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.0% |
| Monthly Cash Flow | $94 | $1,800 |
City averages based on Walnut market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,805 |
| Total Monthly Debt Service | $3,473 |
| DSCR Ratio | 1.10x |
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.
Condo
Built in 1976
7.72 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91789, Walnut, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,461 (100%) |
| Owner Occupied HU | 10,643 (79.1%) |
| Renter Occupied HU | 2,343 (17.4%) |
| Vacant Housing Units | 475 ( 3.5%) |
| Median Home Value | $947,000 |
| Average Home Value | $1,043,938 |
Housing Distribution
Address Breakdown
Residential
13,314
Single Family
13,072
Multi-Family
242
Businesses
1,832
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
Condo
Built in 1976
7.72 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91789, Walnut, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,461 (100%) |
| Owner Occupied HU | 10,643 (79.1%) |
| Renter Occupied HU | 2,343 (17.4%) |
| Vacant Housing Units | 475 ( 3.5%) |
| Median Home Value | $947,000 |
| Average Home Value | $1,043,938 |
Housing Distribution
Address Breakdown
Residential
13,314
Single Family
13,072
Multi-Family
242
Businesses
1,832
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nathanael Beaudin • Keller Williams Realty
Mls Name: CRMLS
Mls ID: #PW25153621