








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,419/mo, and a $3,377/mo payment. Purchase price stands at $690,000, and rental yield measures 5.95% with $3,419/mo rent. Return on cash invested shows 15.57% in year one, and 5% annual appreciation builds toward $190,634 over five years. Five-year ROI reaches 79.54% and total cumulative return in cash records $180,572. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,419/mo property income covering a $3,377/mo payment rather than investor’s personal income.
Condo
Built in 1972
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Caroline Ma • Coldwell Banker Realty
Mls Name: CRMLS
Mls ID: #P1-25126