21 Willow Rd APT 24Menlo ParkCA94025
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderFor first-time U.S. investors or those diversifying conservatively, 21 Willow Rd APT 24, Menlo Park, CA, 94025 in Menlo Park offers a clean, manageable entry. Rental yield 7.78%. DSCR 1.44 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $325,460 in additional property value over five years, with $10,849/yr in principal equity building ownership stake. Total projected cumulative return: $424,300.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 4.2% |
| Monthly Cash Flow | $(398) | $600 |
City averages based on Menlo Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,638 |
| Total Monthly Debt Service | $7,568 |
| DSCR Ratio | 1.01x |
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
N/A lot
$N/A/sqft
$749 monthly 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 1976
N/A lot
$N/A/sqft
$749 monthly 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