3105 Black Eagle DrAntelopeCA95843
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 3105 Black Eagle Dr, Antelope, CA, 95843 in Antelope is straightforward: $539,000 in, $3,612/mo in rent, $208/mo out after debt service. The 8.04% gross yield and 1.49 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $148,916 by year five. With $4,964/yr in principal equity, the total cumulative return is projected at $218,022.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.5% |
| Monthly Cash Flow | $208 | $300 |
City averages based on Antelope market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,612 |
| Total Monthly Debt Service | $3,190 |
| DSCR Ratio | 1.13x |
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.
Single Family
Built in 1988
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95843, Antelope, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,584 (100%) |
| Owner Occupied HU | 10,759 (69.0%) |
| Renter Occupied HU | 4,557 (29.2%) |
| Vacant Housing Units | 268 ( 1.7%) |
| Median Home Value | $531,007 |
| Average Home Value | $541,313 |
Housing Distribution
Address Breakdown
Residential
15,546
Single Family
13,723
Multi-Family
1,823
Businesses
174
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
Single Family
Built in 1988
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 95843, Antelope, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,584 (100%) |
| Owner Occupied HU | 10,759 (69.0%) |
| Renter Occupied HU | 4,557 (29.2%) |
| Vacant Housing Units | 268 ( 1.7%) |
| Median Home Value | $531,007 |
| Average Home Value | $541,313 |
Housing Distribution
Address Breakdown
Residential
15,546
Single Family
13,723
Multi-Family
1,823
Businesses
174
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paula Willhite • Paula Willhite & Assoc. RE Team Inc
Mls Name: MetroList Services of CA
Mls ID: #225091326