117 E Wilson St #3Costa MesaCA92627
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 Costa Mesa at 117 E Wilson St #3, Costa Mesa, CA, 92627 generates $5,958/mo in rent and, after a $4,294/mo payment, leaves $120/mo in cash flow. Total monthly income is $5,958/mo, and annual cash flow is $1,443/yr on $288,620 invested. Return on cash invested sits at 20.56% in year one, and rental yield is 8.15% on a $877,265 entry. Equity gained on principal adds $5,661/yr, while 5% annual appreciation builds toward $242,372 over five years. Five-year ROI reaches 106.92% and total cumulative return in cash sums $308,606. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,958/mo property income rather than buyer’s personal income.
Townhouse
Built in 1985
N/A lot
$N/A/sqft
$135 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92627, Costa Mesa, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,560 (100%) |
| Owner Occupied HU | 8,601 (35.0%) |
| Renter Occupied HU | 14,785 (60.2%) |
| Vacant Housing Units | 1,174 ( 4.8%) |
| Median Home Value | $1,149,319 |
| Average Home Value | $1,200,235 |
Housing Distribution
Address Breakdown
Residential
23,652
Single Family
16,377
Multi-Family
7,275
Businesses
2,973
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A