1514 Willowhaven LnBeaumontCA92223
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
Investment Highlights
Investment property for sale in Beaumont at 1514 Willowhaven Ln, Beaumont, CA, 92223 offers a 8.61% rental yield on a $454,889 purchase with $3,264/mo rent. Total monthly income registers $3,264/mo, and a $2,226/mo payment leaves $450/mo available for distribution. Annual cash flow reaches $5,405/yr on $150,796 to close, and return on cash invested stands at 23.49% in year one. Equity gained on principal adds $2,935/yr while 5% annual appreciation supports $125,677 over five years. Portfolio math shows five-year ROI at 122.07% and total cumulative return in cash at $184,073. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,264/mo property income against a $2,226/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
8,494 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92223, Beaumont, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,637 (100%) |
| Owner Occupied HU | 17,755 (78.4%) |
| Renter Occupied HU | 4,127 (18.2%) |
| Vacant Housing Units | 755 ( 3.3%) |
| Median Home Value | $576,247 |
| Average Home Value | $598,678 |
Housing Distribution
Address Breakdown
Residential
21,705
Single Family
20,067
Multi-Family
1,638
Businesses
904
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: NYLA STERLING • TRI POINTE HOMES HOLDINGS, INC.
Mls Name: CRMLS
Mls ID: #IV25218837