Affirm Plan, Kindred BalfourBrentwoodCA94513
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
Investment Highlights
Rental property for sale in Brentwood at Affirm Plan, Kindred Balfour, Brentwood, CA, 94513 priced at $724,575 converts $6,115/mo rent into $1,633/mo cash flow after a $3,546/mo obligation. Total monthly income equals $6,115/mo, and annual cash flow totals $19,597/yr on $238,385 invested. Return on cash invested prints 28.28% in year one, and rental yield reads 10.13% against a $724,575 entry. Equity gained on principal adds $4,676/yr, while 5% annual appreciation compiles into $200,187 by year five. Five-year ROI reaches 147.72% and total cumulative return in cash sums $352,131. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,115/mo property income covering a $3,546/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A 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: Online Sales Team • Shea Homes-Trilogy
Mls Name: Shea Homes Active Lifestyle Communities
Mls Provider:
Mls ID: #N/A