1202 Brookside LnFawnskinCA92333
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 1202 Brookside Ln, Fawnskin, CA, 92333 in Fawnskin at $437,000 earns $2,879/mo in rent and nets $169/mo after the $1,965/mo payment, a 7.91% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $120,735 over five years. Ziffy Mortgage underwrites this on a 1.47 DSCR without U.S. credit history. With $4,025/yr in principal paydown, total projected return reaches $176,607.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 7.0% |
| Monthly Cash Flow | $169 | $1,200 |
City averages based on Fawnskin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,879 |
| Total Monthly Debt Service | $2,536 |
| DSCR Ratio | 1.14x |
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 1964
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92333, Fawnskin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 832 (100%) |
| Owner Occupied HU | 170 (20.4%) |
| Renter Occupied HU | 63 ( 7.6%) |
| Vacant Housing Units | 599 (72.0%) |
| Median Home Value | $875,000 |
| Average Home Value | $851,412 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
24
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 1964
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92333, Fawnskin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 832 (100%) |
| Owner Occupied HU | 170 (20.4%) |
| Renter Occupied HU | 63 ( 7.6%) |
| Vacant Housing Units | 599 (72.0%) |
| Median Home Value | $875,000 |
| Average Home Value | $851,412 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
24
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices