13224 Fort Tejon RdPearblossomCA93553
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 13224 Fort Tejon Rd, Pearblossom, CA, 93553 in Pearblossom speaks for itself: 10.77% gross on a $365,250 price, generating $3,278/mo in rent and $1,019/mo in net income after the $1,642/mo debt service. DSCR 2.00, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $12,227 stacks alongside $100,912 in projected five-year appreciation and $3,364/yr in principal reduction. Projected total cumulative return: $204,095.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 7.0% |
| Monthly Cash Flow | $1,019 | $1,200 |
City averages based on Pearblossom market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,278 |
| Total Monthly Debt Service | $2,114 |
| DSCR Ratio | 1.55x |
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 1956
4.77 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93553, Pearblossom, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 718 (100%) |
| Owner Occupied HU | 485 (67.5%) |
| Renter Occupied HU | 171 (23.8%) |
| Vacant Housing Units | 62 ( 8.6%) |
| Median Home Value | $339,103 |
| Average Home Value | $401,799 |
Housing Distribution
Address Breakdown
Residential
358
Single Family
358
Multi-Family
0
Businesses
39
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 1956
4.77 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93553, Pearblossom, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 718 (100%) |
| Owner Occupied HU | 485 (67.5%) |
| Renter Occupied HU | 171 (23.8%) |
| Vacant Housing Units | 62 ( 8.6%) |
| Median Home Value | $339,103 |
| Average Home Value | $401,799 |
Housing Distribution
Address Breakdown
Residential
358
Single Family
358
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lynette A Liberda-Wright • Roberson Realty, Inc.
Mls Name: GAVAR
Mls Provider:
Mls ID: #25002952