22904 Harvest Mill CirSanta ClaritaCA91350
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 22904 Harvest Mill Cir, Santa Clarita, CA, 91350 in Santa Clarita speaks for itself: 10.42% gross on a $684,500 price, generating $5,946/mo in rent and $1,158/mo in net income after the $3,078/mo debt service. DSCR 1.93, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $13,891 stacks alongside $189,115 in projected five-year appreciation and $6,304/yr in principal reduction. Projected total cumulative return: $336,432.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 5.5% |
| Monthly Cash Flow | $1,158 | $1,500 |
City averages based on Santa Clarita market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,946 |
| Total Monthly Debt Service | $4,516 |
| DSCR Ratio | 1.32x |
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.
Townhouse
Built in 2020
0.44 Acres lot
$N/A/sqft
$234 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91350, Santa Clarita, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,765 (100%) |
| Owner Occupied HU | 11,784 (85.6%) |
| Renter Occupied HU | 1,706 (12.4%) |
| Vacant Housing Units | 275 ( 2.0%) |
| Median Home Value | $793,337 |
| Average Home Value | $811,326 |
Housing Distribution
Address Breakdown
Residential
14,450
Single Family
13,634
Multi-Family
816
Businesses
891
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
Townhouse
Built in 2020
0.44 Acres lot
$N/A/sqft
$234 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91350, Santa Clarita, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,765 (100%) |
| Owner Occupied HU | 11,784 (85.6%) |
| Renter Occupied HU | 1,706 (12.4%) |
| Vacant Housing Units | 275 ( 2.0%) |
| Median Home Value | $793,337 |
| Average Home Value | $811,326 |
Housing Distribution
Address Breakdown
Residential
14,450
Single Family
13,634
Multi-Family
816
Businesses
891
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices