8020 Walerga Rd UNIT 1259AntelopeCA95843
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 8020 Walerga Rd UNIT 1259, Antelope, CA, 95843 in Antelope at $287,000 earns $2,363/mo in rent and nets $192/mo after the $1,291/mo payment, a 9.88% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $79,293 over five years. Ziffy Mortgage underwrites this on a 1.83 DSCR without U.S. credit history. With $2,643/yr in principal paydown, total projected return reaches $122,887.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 6.5% |
| Monthly Cash Flow | $192 | $300 |
City averages based on Antelope market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,363 |
| Total Monthly Debt Service | $2,057 |
| DSCR Ratio | 1.15x |
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.
Condo
Built in 1999
N/A lot
$N/A/sqft
$330 monthly 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
Condo
Built in 1999
N/A lot
$N/A/sqft
$330 monthly 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