10611 Cedarhill CirVilla ParkCA92861
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Villa Park rental at 10611 Cedarhill Cir, Villa Park, CA, 92861 sits in the solid-income band: 8.24% gross yield, $10,988/mo rent, $1,091/mo net after the $7,195/mo debt service, DSCR 1.53. Entry price of $1,599,999 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $442,050 and $14,736/yr in principal reduction bring total cumulative return to $676,826.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 4.5% |
| Monthly Cash Flow | $1,091 | $300 |
City averages based on Villa Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $10,988 |
| Total Monthly Debt Service | $9,261 |
| DSCR Ratio | 1.19x |
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 1972
8,400 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92861, Villa Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,971 (100%) |
| Owner Occupied HU | 1,782 (90.4%) |
| Renter Occupied HU | 115 ( 5.8%) |
| Vacant Housing Units | 74 ( 3.8%) |
| Median Home Value | $1,592,677 |
| Average Home Value | $1,639,015 |
Housing Distribution
Address Breakdown
Residential
2,014
Single Family
2,014
Multi-Family
0
Businesses
57
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 1972
8,400 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92861, Villa Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,971 (100%) |
| Owner Occupied HU | 1,782 (90.4%) |
| Renter Occupied HU | 115 ( 5.8%) |
| Vacant Housing Units | 74 ( 3.8%) |
| Median Home Value | $1,592,677 |
| Average Home Value | $1,639,015 |
Housing Distribution
Address Breakdown
Residential
2,014
Single Family
2,014
Multi-Family
0
Businesses
57
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices