1173 Vista MontanaSan JacintoCA92582
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 San Jacinto at 1173 Vista Montana, San Jacinto, CA, 92582 offers a 8.13% rental yield on a $499,900 purchase with $3,386/mo rent. Total monthly income registers $3,386/mo, and a $2,447/mo payment leaves $293/mo available for distribution. Annual cash flow reaches $3,519/yr on $165,717 to close, and return on cash invested stands at 22.03% in year one. Equity gained on principal adds $3,226/yr while 5% annual appreciation supports $138,113 over five years. Portfolio math shows five-year ROI at 114.25% and total cumulative return in cash at $189,324. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,386/mo property income against a $2,447/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92582, San Jacinto, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,150 (100%) |
| Owner Occupied HU | 4,684 (76.2%) |
| Renter Occupied HU | 1,214 (19.7%) |
| Vacant Housing Units | 252 ( 4.1%) |
| Median Home Value | $519,831 |
| Average Home Value | $595,630 |
Housing Distribution
Address Breakdown
Residential
5,865
Single Family
5,865
Multi-Family
0
Businesses
152
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jose Zavalza • Real Brokerage Technologies
Mls Name: GAVAR
Mls ID: #25006181