4603 Balfour RdBrentwoodCA94513
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 4603 Balfour Rd, Brentwood, CA, 94513 in Brentwood. At $189,900 it earns $1,473/mo in rent and distributes $298/mo to the owner after the $854/mo payment, a consistent 9.31% yield. DSCR 1.72 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $52,466 in value; $1,749/yr in principal paydown compounds ownership stake. Total projected return: $91,206.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 5.2% |
| Monthly Cash Flow | $298 | $250 |
City averages based on Brentwood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,473 |
| Total Monthly Debt Service | $1,099 |
| DSCR Ratio | 1.34x |
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
1,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94513, Brentwood, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,107 (100%) |
| Owner Occupied HU | 17,864 (74.1%) |
| Renter Occupied HU | 5,497 (22.8%) |
| Vacant Housing Units | 746 ( 3.1%) |
| Median Home Value | $826,817 |
| Average Home Value | $910,187 |
Housing Distribution
Address Breakdown
Residential
23,239
Single Family
22,356
Multi-Family
883
Businesses
1,893
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
1,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94513, Brentwood, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,107 (100%) |
| Owner Occupied HU | 17,864 (74.1%) |
| Renter Occupied HU | 5,497 (22.8%) |
| Vacant Housing Units | 746 ( 3.1%) |
| Median Home Value | $826,817 |
| Average Home Value | $910,187 |
Housing Distribution
Address Breakdown
Residential
23,239
Single Family
22,356
Multi-Family
883
Businesses
1,893
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Duane Newberry • EXP Realty
Mls Name: eXp Realty
Mls ID: #41123929