1200 CercaSan ClementeCA92673
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 1200 Cerca, San Clemente, CA, 92673 in San Clemente. Rental yield 5.28%. At $1,699,999 with 5.28% gross yield, current distributions are modest, but the 5% appreciation rate projects $469,678 in new equity by year five, complemented by $15,657/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.98) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $449,359.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.3% | 6.5% |
| Monthly Cash Flow | $(3,034) | $2,500 |
City averages based on San Clemente market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,482 |
| Total Monthly Debt Service | $9,840 |
| DSCR Ratio | 0.76x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1987
8,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92673, San Clemente, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,354 (100%) |
| Owner Occupied HU | 7,875 (76.1%) |
| Renter Occupied HU | 2,133 (20.6%) |
| Vacant Housing Units | 346 ( 3.3%) |
| Median Home Value | $1,396,840 |
| Average Home Value | $1,454,091 |
Housing Distribution
Address Breakdown
Residential
10,348
Single Family
9,608
Multi-Family
740
Businesses
1,105
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 1987
8,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92673, San Clemente, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,354 (100%) |
| Owner Occupied HU | 7,875 (76.1%) |
| Renter Occupied HU | 2,133 (20.6%) |
| Vacant Housing Units | 346 ( 3.3%) |
| Median Home Value | $1,396,840 |
| Average Home Value | $1,454,091 |
Housing Distribution
Address Breakdown
Residential
10,348
Single Family
9,608
Multi-Family
740
Businesses
1,105
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ginger Vanier • Century 21 Affiliated
Mls Name: CRMLS
Mls ID: #PW25147934