204 E Bay State StAlhambraCA91801
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
Investment Highlights
Investment property for sale in Alhambra at 204 E Bay State St, Alhambra, CA, 91801 earns $410/mo cash flow from $4,122/mo rent with a $2,937/mo payment. Total monthly income totals $4,122/mo, and annual cash flow totals $4,920/yr on $197,400 capital. ROI tracks 22.55% on current figures, and rental yield reads 8.24% at a $600,000 purchase. Equity gained on principal adds $3,872/yr, and 5% annual appreciation supports $165,769 over five years. Five-year ROI reaches 116.97% and total cumulative return in cash sums $230,904. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,122/mo property income instead of your personal income.
Townhouse
Built in 1982
0.91 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91801, Alhambra, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,365 (100%) |
| Owner Occupied HU | 6,865 (32.1%) |
| Renter Occupied HU | 13,496 (63.2%) |
| Vacant Housing Units | 1,004 ( 4.7%) |
| Median Home Value | $891,459 |
| Average Home Value | $974,302 |
Housing Distribution
Address Breakdown
Residential
21,119
Single Family
11,464
Multi-Family
9,655
Businesses
1,385
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Knight • Keller Williams Realty
Mls Name: CRMLS
Mls ID: #P1-24462