13804 Bellcrest CtMoreno ValleyCA92553
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 13804 Bellcrest Ct, Moreno Valley, CA, 92553 in Moreno Valley: $4,132/mo in rent, $575/mo in net income, 8.62% gross yield, 1.60 DSCR, all at $575,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $158,862 in appreciation and $5,296/yr in principal paydown projects total cumulative return of $255,031.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.2% |
| Monthly Cash Flow | $575 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,132 |
| Total Monthly Debt Service | $3,328 |
| DSCR Ratio | 1.24x |
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 1984
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92553, Moreno Valley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,101 (100%) |
| Owner Occupied HU | 10,443 (49.5%) |
| Renter Occupied HU | 10,160 (48.1%) |
| Vacant Housing Units | 498 ( 2.4%) |
| Median Home Value | $473,832 |
| Average Home Value | $548,663 |
Housing Distribution
Address Breakdown
Residential
20,540
Single Family
16,894
Multi-Family
3,646
Businesses
1,520
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 1984
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92553, Moreno Valley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,101 (100%) |
| Owner Occupied HU | 10,443 (49.5%) |
| Renter Occupied HU | 10,160 (48.1%) |
| Vacant Housing Units | 498 ( 2.4%) |
| Median Home Value | $473,832 |
| Average Home Value | $548,663 |
Housing Distribution
Address Breakdown
Residential
20,540
Single Family
16,894
Multi-Family
3,646
Businesses
1,520
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Abel Ducoing • Century 21 On Target
Mls Name: CRMLS
Mls ID: #RS25218053