Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Tustin at 15500 Tustin Village Way APT 112, Tustin, CA, 92780 listed at $535,000 pairs $3,677/mo rent with a $2,619/mo payment to leave $42/mo cash flow. Total monthly income runs $3,677/mo, and annual cash flow reaches $503/yr on $176,015 cash to close. Return on cash invested measures 20.35% in year one, and rental yield registers 8.25% at a $535,000 basis. Equity gained on principal adds $3,452/yr, and annual property appreciation at 5% supports $147,811 by year five. Five-year ROI tracks 105.95% and total cumulative return in cash totals $186,484. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,677/mo property income relative to a $2,619/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1964
540 sqft lot
$N/A/sqft
$325 monthly HOA
Neighborhood data shown for ZIP Code: 92780, Tustin, CA area.
| 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 |
Residential
18,698
Single Family
13,817
Multi-Family
4,881
Businesses
3,252
Date | Event | Price |
|---|---|---|
| 2025-10-01 | Sold | $535,000 |
| 2025-09-17 | Contingent | $539,000 |
| 2025-09-10 | Pending sale | $539,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-20 | N/A | N/A | $195,730 | 2.00% |
| 2024-10-20 | $2570.00 | 2.90% | $191,893 | 2.00% |
| 2023-10-20 | $2497.56 | 1.99% | $188,131 | 2.00% |
Listed by: John DeLap • John DeLap, Broker
Mls Name: CRMLS
Mls Provider:
Mls ID: #PW25185680
Disclaimer: The multiple listing data appearing on this website, or contained in reports produced therefrom, is owned and copyrighted by California Regional Multiple Listing Service, Inc. ("CRMLS") and is protected by all applicable copyright laws. Information provided is for viewer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties the viewer may be interested in purchasing. All listing data, including but not limited to square footage and lot size is believed to be accurate, but the listing Agent, listing Broker and CRMLS and its affiliates do not warrant or guarantee such accuracy. The viewer should independently verify the listed data prior to making any decisions based on such information by personal inspection and/or contacting a real estate professional. Based on information from California Regional Multiple Listing Service, Inc. as of 2025-10-20 02:27:16 PDT and /or other sources. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information
