21217 Washington Ave SPC 147WalnutCA91789
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 21217 Washington Ave SPC 147, Walnut, CA, 91789 in Walnut: $3,824/mo in rent, $2,228/mo net, 17.79% gross yield, all on a $258,000 acquisition. The 3.30 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $71,281 in value, and $2,376/yr in principal paydown steadily builds equity. Projected total cumulative return: $241,212.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.8% | 6.0% |
| Monthly Cash Flow | $2,228 | $1,800 |
City averages based on Walnut market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,824 |
| Total Monthly Debt Service | $1,493 |
| DSCR Ratio | 2.56x |
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.
Manufactured
Built in 1981
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91789, Walnut, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,461 (100%) |
| Owner Occupied HU | 10,643 (79.1%) |
| Renter Occupied HU | 2,343 (17.4%) |
| Vacant Housing Units | 475 ( 3.5%) |
| Median Home Value | $947,000 |
| Average Home Value | $1,043,938 |
Housing Distribution
Address Breakdown
Residential
13,314
Single Family
13,072
Multi-Family
242
Businesses
1,832
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
Manufactured
Built in 1981
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91789, Walnut, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,461 (100%) |
| Owner Occupied HU | 10,643 (79.1%) |
| Renter Occupied HU | 2,343 (17.4%) |
| Vacant Housing Units | 475 ( 3.5%) |
| Median Home Value | $947,000 |
| Average Home Value | $1,043,938 |
Housing Distribution
Address Breakdown
Residential
13,314
Single Family
13,072
Multi-Family
242
Businesses
1,832
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices