4625 Shade Tree WayAntelopeCA95843
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 4625 Shade Tree Way, Antelope, CA, 95843 in Antelope at $469,900 earns $2,983/mo in rent and nets $76/mo after the $2,113/mo payment, a 7.62% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $129,825 over five years. Ziffy Mortgage underwrites this on a 1.41 DSCR without U.S. credit history. With $4,328/yr in principal paydown, total projected return reaches $183,103.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.5% |
| Monthly Cash Flow | $76 | $300 |
City averages based on Antelope market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,983 |
| Total Monthly Debt Service | $2,720 |
| DSCR Ratio | 1.10x |
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 1990
5,510 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 1990
5,510 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: Kevin Farrell • All About Realty, Inc.
Mls Name: MetroList Services of CA
Mls ID: #226017182