116 Fairway DrLake ArrowheadCA92352
INVESTMENT ANALYSIS
Investment Verdict
Solid Income116 Fairway Dr, Lake Arrowhead, CA, 92352 in Lake Arrowhead is a solid income-producing rental, 8.22% gross yield, $5,131/mo rent, $498/mo net cash flow on a $749,000 buy. DSCR 1.52 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $206,935 and $6,898/yr in principal reduction project a total cumulative return of $316,032.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.0% |
| Monthly Cash Flow | $498 | $1,500 |
City averages based on Lake Arrowhead market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,131 |
| Total Monthly Debt Service | $4,335 |
| DSCR Ratio | 1.18x |
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 2006
9,973 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92352, Lake Arrowhead, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,920 (100%) |
| Owner Occupied HU | 2,479 (31.3%) |
| Renter Occupied HU | 578 ( 7.3%) |
| Vacant Housing Units | 4,863 (61.4%) |
| Median Home Value | $743,694 |
| Average Home Value | $776,014 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
305
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 2006
9,973 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92352, Lake Arrowhead, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,920 (100%) |
| Owner Occupied HU | 2,479 (31.3%) |
| Renter Occupied HU | 578 ( 7.3%) |
| Vacant Housing Units | 4,863 (61.4%) |
| Median Home Value | $743,694 |
| Average Home Value | $776,014 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
305
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chrissy Hammer • COLDWELL BANKER SKY RIDGE REALTY
Mls Name: CRMLS
Mls ID: #IG25222084