Plan 2 Plan, Rise at CieloAntiochCA94531
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, Plan 2 Plan, Rise at Cielo, Antioch, CA, 94531 in Antioch earns a 9.13% gross yield at $828,900. Rent of $6,310/mo nets $1,018/mo after the $3,727/mo mortgage. The 1.69 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $229,010 and $7,634/yr in equity accumulation project a total cumulative return of $380,573.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 5.5% |
| Monthly Cash Flow | $1,018 | $300 |
City averages based on Antioch market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,310 |
| Total Monthly Debt Service | $4,962 |
| DSCR Ratio | 1.27x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
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
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
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