Plan 1732 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 1732 Plan, Bayberry at Laurel Ranch, Antioch, CA, 94531 priced at $600,990 pairs $6,142/mo rent with $2,424/mo cash flow after a $2,942/mo payment. Total monthly income equals $6,142/mo, and annual cash flow comes to $29,085/yr on $197,726 invested. Return on cash invested is 34.77% in year one, and rental yield stands at 12.26% on a $600,990 basis. Equity gained on principal adds $3,878/yr, and 5% annual appreciation accumulates to $166,042 by year five. Five-year ROI measures 182.49% and total cumulative return in cash reaches $360,839. For financing, Ziffy Mortgage’s DSCR program evaluates $6,142/mo property income against a $2,942/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