2922 Hillegass Ave APT BBerkeleyCA94705
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 2922 Hillegass Ave APT B, Berkeley, CA, 94705 in Berkeley. At $599,000 it earns $4,861/mo in rent and distributes $475/mo to the owner after the $2,693/mo payment, a consistent 9.74% yield. DSCR 1.81 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $165,493 in value; $5,517/yr in principal paydown compounds ownership stake. Total projected return: $260,668.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.0% |
| Monthly Cash Flow | $475 | $1,500 |
City averages based on Berkeley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,861 |
| Total Monthly Debt Service | $4,148 |
| DSCR Ratio | 1.17x |
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 1960
8,276 sqft lot
$N/A/sqft
$364 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94705, Berkeley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,006 (100%) |
| Owner Occupied HU | 3,060 (50.9%) |
| Renter Occupied HU | 2,496 (41.6%) |
| Vacant Housing Units | 450 ( 7.5%) |
| Median Home Value | $1,878,128 |
| Average Home Value | $1,777,200 |
Housing Distribution
Address Breakdown
Residential
6,212
Single Family
4,586
Multi-Family
1,626
Businesses
732
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 1960
8,276 sqft lot
$N/A/sqft
$364 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94705, Berkeley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,006 (100%) |
| Owner Occupied HU | 3,060 (50.9%) |
| Renter Occupied HU | 2,496 (41.6%) |
| Vacant Housing Units | 450 ( 7.5%) |
| Median Home Value | $1,878,128 |
| Average Home Value | $1,777,200 |
Housing Distribution
Address Breakdown
Residential
6,212
Single Family
4,586
Multi-Family
1,626
Businesses
732
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices