13385 Hawthorne AveLost HillsCA93249
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 13385 Hawthorne Ave, Lost Hills, CA, 93249 in Lost Hills speaks for itself: 17.9% gross on a $135,000 price, generating $2,014/mo in rent and $1,179/mo in net income after the $607/mo debt service. DSCR 3.32, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $14,146 stacks alongside $37,298 in projected five-year appreciation and $1,243/yr in principal reduction. Projected total cumulative return: $127,058.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.9% | 8.0% |
| Monthly Cash Flow | $1,179 | $350 |
City averages based on Lost Hills market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,014 |
| Total Monthly Debt Service | $781 |
| DSCR Ratio | 2.58x |
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 N/A
20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93249, Lost Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 709 (100%) |
| Owner Occupied HU | 240 (33.9%) |
| Renter Occupied HU | 450 (63.5%) |
| Vacant Housing Units | 19 ( 2.7%) |
| Median Home Value | $281,250 |
| Average Home Value | $330,323 |
Housing Distribution
Address Breakdown
Residential
180
Single Family
180
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 N/A
20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93249, Lost Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 709 (100%) |
| Owner Occupied HU | 240 (33.9%) |
| Renter Occupied HU | 450 (63.5%) |
| Vacant Housing Units | 19 ( 2.7%) |
| Median Home Value | $281,250 |
| Average Home Value | $330,323 |
Housing Distribution
Address Breakdown
Residential
180
Single Family
180
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bakersfield AOR
Mls ID: #202607512