15500 Tustin Village Way APT 105TustinCA92780
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
Rental property for sale in Tustin at 15500 Tustin Village Way APT 105, Tustin, CA, 92780 generates $4,637/mo in rent and, after a $2,785/mo payment, leaves $1,117/mo in cash flow. Total monthly income is $4,637/mo, and annual cash flow is $13,404/yr on $187,201 invested. Return on cash invested sits at 27.22% in year one, and rental yield is 9.78% on a $569,000 entry. Equity gained on principal adds $3,672/yr, while 5% annual appreciation builds toward $157,204 over five years. Five-year ROI reaches 142.03% and total cumulative return in cash sums $265,883. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,637/mo property income rather than buyer’s personal income.
Condo
Built in 1964
630.01 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
18,698
Single Family
13,817
Multi-Family
4,881
Businesses
3,252
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ambrosio Acosta • 1St Class Realty
Mls Name: CRMLS
Mls ID: #PW25278165