Plan 1675 Modeled Plan, Bayberry at Laurel RanchAntiochCA94531
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 1675 Modeled Plan, Bayberry at Laurel Ranch, Antioch, CA, 94531 priced at $607,990 pairs $3,944/mo rent with $183/mo cash flow after a $2,976/mo payment. Total monthly income equals $3,944/mo, and annual cash flow comes to $2,192/yr on $200,029 invested. Return on cash invested is 21.16% in year one, and rental yield stands at 7.78% on a $607,990 basis. Equity gained on principal adds $3,923/yr, and 5% annual appreciation accumulates to $167,976 by year five. Five-year ROI measures 109.5% and total cumulative return in cash reaches $219,024. For financing, Ziffy Mortgage’s DSCR program evaluates $3,944/mo property income against a $2,976/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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: Lisa Celestino • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A