Plan 1 Plan, Shine at CieloAntiochCA94531
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 Antioch at Plan 1 Plan, Shine at Cielo, Antioch, CA, 94531 priced at $871,900 pairs $6,418/mo rent with $860/mo cash flow after a $4,268/mo payment. Total monthly income equals $6,418/mo, and annual cash flow comes to $10,317/yr on $286,855 invested. Return on cash invested is 23.66% in year one, and rental yield stands at 8.83% on a $871,900 basis. Equity gained on principal adds $5,626/yr, and 5% annual appreciation accumulates to $240,890 by year five. Five-year ROI measures 123.15% and total cumulative return in cash reaches $353,265. For financing, Ziffy Mortgage’s DSCR program evaluates $6,418/mo property income against a $4,268/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$164 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 94531, Antioch, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,998 (100%) |
| Owner Occupied HU | 11,012 (73.4%) |
| Renter Occupied HU | 3,479 (23.2%) |
| Vacant Housing Units | 507 ( 3.4%) |
| Median Home Value | $676,421 |
| Average Home Value | $729,493 |
Housing Distribution
Address Breakdown
Residential
14,612
Single Family
13,677
Multi-Family
935
Businesses
631
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mariessa & Jennifer • Tri Pointe Homes
Mls Name: TRI Pointe Homes
Mls Provider:
Mls ID: #N/A