Felice Plan 1 Plan, The Terraces at WalnutWalnutCA91789
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 Walnut at Felice Plan 1 Plan, The Terraces at Walnut, Walnut, CA, 91789 priced at $1,111,476 converts $4,760/mo rent into after a $5,440/mo obligation. Total monthly income equals $4,760/mo. Return on cash invested prints 13.32% in year one, and rental yield reads 5.14% against a $1,111,476 entry. Equity gained on principal adds $7,172/yr, while 5% annual appreciation compiles into $307,080 by year five. Five-year ROI reaches 67.41% and total cumulative return in cash sums $242,758. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,760/mo property income covering a $5,440/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 91789, Walnut, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,461 (100%) |
| Owner Occupied HU | 10,643 (79.1%) |
| Renter Occupied HU | 2,343 (17.4%) |
| Vacant Housing Units | 475 ( 3.5%) |
| Median Home Value | $947,000 |
| Average Home Value | $1,043,938 |
Housing Distribution
Address Breakdown
Residential
13,314
Single Family
13,072
Multi-Family
242
Businesses
1,832
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • CBC Home
Mls Name: CBC Home
Mls ID: #N/A