20 Willow Rd APT 7Menlo ParkCA94025
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 20 Willow Rd APT 7, Menlo Park, CA, 94025 in Menlo Park. Rental yield 5.4%. At $888,888 with 5.4% gross yield, current distributions are modest, but the 5% appreciation rate projects $245,583 in new equity by year five, complemented by $8,187/yr in principal paydown. Ziffy Mortgage's DSCR loan (1.00) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $240,708.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.4% | 4.2% |
| Monthly Cash Flow | $(1,497) | $600 |
City averages based on Menlo Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,002 |
| Total Monthly Debt Service | $5,145 |
| DSCR Ratio | 0.78x |
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.
Condo
Built in 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94025, Menlo Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,930 (100%) |
| Owner Occupied HU | 9,235 (51.5%) |
| Renter Occupied HU | 7,222 (40.3%) |
| Vacant Housing Units | 1,473 ( 8.2%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,930,898 |
Housing Distribution
Address Breakdown
Residential
17,025
Single Family
12,520
Multi-Family
4,505
Businesses
1,556
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 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94025, Menlo Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,930 (100%) |
| Owner Occupied HU | 9,235 (51.5%) |
| Renter Occupied HU | 7,222 (40.3%) |
| Vacant Housing Units | 1,473 ( 8.2%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,930,898 |
Housing Distribution
Address Breakdown
Residential
17,025
Single Family
12,520
Multi-Family
4,505
Businesses
1,556
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christine Cook • Coldwell Banker Realty
Mls Name: MLSListings Inc
Mls ID: #ML82027017