1786 Rose LnSan JacintoCA92583
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1786 Rose Ln, San Jacinto, CA, 92583 in San Jacinto is a top-tier cash-flow asset. At $546,285 it produces $5,747/mo in rent and $2,209/mo in net monthly income, a 12.62% gross rental yield. The DSCR of 2.34 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $26,513. Five-year appreciation adds $150,928, driving a total cumulative return of $350,062.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.6% | 6.0% |
| Monthly Cash Flow | $2,209 | $300 |
City averages based on San Jacinto market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,747 |
| Total Monthly Debt Service | $3,320 |
| DSCR Ratio | 1.73x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
4,804 sqft lot
$N/A/sqft
$158 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92583, San Jacinto, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,971 (100%) |
| Owner Occupied HU | 7,361 (61.5%) |
| Renter Occupied HU | 3,982 (33.3%) |
| Vacant Housing Units | 628 ( 5.2%) |
| Median Home Value | $333,192 |
| Average Home Value | $378,728 |
Housing Distribution
Address Breakdown
Residential
10,860
Single Family
10,194
Multi-Family
666
Businesses
488
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
Single Family
Built in 2024
4,804 sqft lot
$N/A/sqft
$158 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92583, San Jacinto, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,971 (100%) |
| Owner Occupied HU | 7,361 (61.5%) |
| Renter Occupied HU | 3,982 (33.3%) |
| Vacant Housing Units | 628 ( 5.2%) |
| Median Home Value | $333,192 |
| Average Home Value | $378,728 |
Housing Distribution
Address Breakdown
Residential
10,860
Single Family
10,194
Multi-Family
666
Businesses
488
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices