3301 Buchanan Rd #68AntiochCA94509
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3301 Buchanan Rd #68, Antioch, CA, 94509 in Antioch speaks for itself: 38.6% gross on a $119,000 price, generating $3,828/mo in rent and $3,092/mo in net income after the $535/mo debt service. DSCR 7.16, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $37,102 stacks alongside $32,878 in projected five-year appreciation and $1,096/yr in principal reduction. Projected total cumulative return: $244,133.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 38.6% | 5.5% |
| Monthly Cash Flow | $3,092 | $300 |
City averages based on Antioch market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,828 |
| Total Monthly Debt Service | $689 |
| DSCR Ratio | 5.56x |
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 N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94509, Antioch, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,532 (100%) |
| Owner Occupied HU | 12,115 (51.5%) |
| Renter Occupied HU | 10,462 (44.5%) |
| Vacant Housing Units | 955 ( 4.1%) |
| Median Home Value | $596,558 |
| Average Home Value | $686,772 |
Housing Distribution
Address Breakdown
Residential
23,338
Single Family
18,297
Multi-Family
5,041
Businesses
1,548
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 N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94509, Antioch, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,532 (100%) |
| Owner Occupied HU | 12,115 (51.5%) |
| Renter Occupied HU | 10,462 (44.5%) |
| Vacant Housing Units | 955 ( 4.1%) |
| Median Home Value | $596,558 |
| Average Home Value | $686,772 |
Housing Distribution
Address Breakdown
Residential
23,338
Single Family
18,297
Multi-Family
5,041
Businesses
1,548
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices