Las Vistas Plan 3 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 Las Vistas Plan 3 Plan, The Terraces at Walnut, Walnut, CA, 91789 offers $6,214/mo rent that, after a $9,307/mo payment. Total monthly income is $6,214/mo. Return on cash invested measures 9.56% in year one, and rental yield stands at 3.92% at a $1,901,549 entry. Equity gained on principal adds $12,270/yr while 5% annual appreciation compounds into $525,363 by year five. Five-year ROI records 47.25% and total cumulative return in cash reaches $291,105. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,214/mo property income versus a $9,307/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
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