5855 Horton St APT 521, Emeryville, CA, 94608 | $449/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
820 sft

808 Kathryne Ave, San Mateo, CA, 94401

2 Bed
2 Bath
1165 sft

555 Ygnacio Valley Rd UNIT 428, Walnut Creek, CA, 94596

Rental Income+ 1 more

7 Bed
6 Bath
1331 sft

1762 Goss St, Oakland, CA, 94607

7 Bed
4 Bath
4083 sft

1449 San Pablo Ave, Pinole, CA, 94564

Nearby investment properties with comparable prices

5 Bed
4 Bath
3096 sft

Hickory 3092 Plan, Sherwood Hills, Concord, NC, 28027

2 Bed
2 Bath
1184 sft

1218 Hookston Rd, Concord, CA, 94518

2 Bed
2 Bath
932 sft

401 North Avenue #210, San Rafael, CA, 94903

2 Bed
1 Bath
970 sft

2765 Parker Ave, Oakland, CA, 94605

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Emeryville at 5855 Horton St APT 521, Emeryville, CA, 94608 offers a 10.67% rental yield on a $585,000 purchase with $5,200/mo rent. Total monthly income registers $5,200/mo, and a $2,863/mo payment leaves $449/mo available for distribution. Annual cash flow reaches $5,387/yr on $192,465 to close, and return on cash invested stands at 22.86% in year one. Equity gained on principal adds $3,775/yr while 5% annual appreciation supports $161,625 over five years. Portfolio math shows five-year ROI at 121.17% and total cumulative return in cash at $233,214. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,200/mo property income against a $2,863/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2003

1,067 sqft lot

$N/A/sqft

$781 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94608, Emeryville, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,730 (100%)
Owner Occupied HU	5,074 (28.6%)
Renter Occupied HU	11,087 (62.5%)
Vacant Housing Units	1,569 ( 8.8%)
Median Home Value	$992,047
Average Home Value	$1,097,014