2015 Redbud WayAntiochCA94509
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 2015 Redbud Way, Antioch, CA, 94509 in Antioch is narrow, $145/mo net on $4,512/mo rent after the $2,923/mo debt service, but the property operates at break-even-plus, not a loss. At $650,000 with a 8.33% yield, the long-run equity case via 5% appreciation ($179,583 over five years) and $5,987/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.54 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $257,315.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 5.5% |
| Monthly Cash Flow | $145 | $300 |
City averages based on Antioch market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,512 |
| Total Monthly Debt Service | $4,109 |
| 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.
Single Family
Built in 2002
5,097 sqft lot
$N/A/sqft
$64 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94509, Antioch, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,532 (100%) |
| Owner Occupied HU | 12,115 (51.5%) |
| Renter Occupied HU | 10,462 (44.5%) |
| Vacant Housing Units | 955 ( 4.1%) |
| Median Home Value | $596,558 |
| Average Home Value | $686,772 |
Housing Distribution
Address Breakdown
Residential
23,338
Single Family
18,297
Multi-Family
5,041
Businesses
1,548
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 2002
5,097 sqft lot
$N/A/sqft
$64 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94509, Antioch, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,532 (100%) |
| Owner Occupied HU | 12,115 (51.5%) |
| Renter Occupied HU | 10,462 (44.5%) |
| Vacant Housing Units | 955 ( 4.1%) |
| Median Home Value | $596,558 |
| Average Home Value | $686,772 |
Housing Distribution
Address Breakdown
Residential
23,338
Single Family
18,297
Multi-Family
5,041
Businesses
1,548
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Doris Li • Pellego, Inc.
Mls Name: SFAR
Mls Provider:
Mls ID: #425057467
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.