21 Willow Rd APT 45Menlo ParkCA94025
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play21 Willow Rd APT 45, Menlo Park, CA, 94025 in Menlo Park is priced for appreciation, not yield. Rental yield 5.69%. At $875,000 with a 5.69% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $241,746 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (1.05) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $201,215.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.7% | 4.2% |
| Monthly Cash Flow | $(2,084) | $600 |
City averages based on Menlo Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,151 |
| Total Monthly Debt Service | $5,887 |
| DSCR Ratio | 0.71x |
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 1976
N/A lot
$N/A/sqft
$822 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
$822 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
Listed by: Tom Pantazis • KW Advisors
Mls Name: MLSListings Inc
Mls Provider:
Mls ID: #ML82007281
Disclaimer: Based on information from the MLSListings MLS as of 2025-10-30 04:02:24 PDT. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.