Plan 2045 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
Investment property for sale in Antioch at Plan 2045 Modeled Plan, Bayberry at Laurel Ranch, Antioch, CA, 94531 uses $214,176 cash to close to unlock $2,210/yr annual cash flow and $184/mo monthly cash flow. Total monthly income runs $4,211/mo, and a $3,186/mo payment keeps the spread at $184/mo. Purchase price stands at $650,990, and rental yield measures 7.76% with $4,211/mo rent. Return on cash invested shows 21.09% in year one, and 5% annual appreciation builds toward $179,857 over five years. Five-year ROI reaches 109.16% and total cumulative return in cash records $233,796. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,211/mo property income covering a $3,186/mo payment rather than investor’s personal income.
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