15500 Tustin Village Way APT 100, Tustin, CA, 92780 | $538/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

15500 Tustin Village Way APT 100, Tustin, CA, 92780 | $538/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1063 sft

2900 S Greenville St UNIT H, Santa Ana, CA, 92704

2 Bed
2 Bath
914 sft

409 Utica Ave #C23, Huntington Beach, CA, 92648

2 Bed
2 Bath
1091 sft

8565 Larkhall Cir UNIT 803B, Huntington Beach, CA, 92646

Rental Income+ 1 more

12 Bed
4 Bath
2634 sft

802 S Birch St, Santa Ana, CA, 92701

Nearby investment properties with comparable prices

2 Bed
2 Bath
1056 sft

259 Mayflower Dr, Newport Beach, CA, 92660

3 Bed
2 Bath
- sft

331 Mayflower Dr, Newport Beach, CA, 92660

2 Bed
1 Bath
861 sft

8482 Benjamin Dr #10, Huntington Beach, CA, 92647

2 Bed
1 Bath
758 sft

16631 Viewpoint Ln #9A, Huntington Beach, CA, 92647

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Tustin at 15500 Tustin Village Way APT 100, Tustin, CA, 92780 offers a 8.58% rental yield on a $559,000 purchase with $3,996/mo rent. Total monthly income registers $3,996/mo, and a $2,736/mo payment leaves $538/mo available for distribution. Annual cash flow reaches $6,455/yr on $183,911 to close, and return on cash invested stands at 23.57% in year one. Equity gained on principal adds $3,607/yr while 5% annual appreciation supports $154,441 over five years. Portfolio math shows five-year ROI at 122.43% and total cumulative return in cash at $225,171. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,996/mo property income against a $2,736/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1964

630 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to the best location in Tustin just minutes from the beach. This gated townhome complex offers the coolest retro aesthetic. The property boasts a spacious, new high-fenced vinyl private patio accessible through glass doors that span the entire downstairs area, creating a seamless indoor-outdoor flow. The open-concept living room and dining room are bright and airy, complemented by the convenience of a downstairs half bath. Upstairs, you will find three bedrooms with newly installed carpet and a bathroom featuring both a separate tub and shower. While the home could benefit from some fresh paint and minor updates, it has so much potential. Installation of a new roof was completed in July 2020. Additionally, the property includes TWO assigned carports in a gated parking area. This planned urban development property is an excellent opportunity for anyone seeking a comfortable and stylish living space with great potential.

Neighborhood Data

Neighborhood data shown for ZIP Code: 92780, Tustin, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,643 (100%)
Owner Occupied HU	7,834 (42.0%)
Renter Occupied HU	10,189 (54.7%)
Vacant Housing Units	620 ( 3.3%)
Median Home Value	$878,171
Average Home Value	$891,218