19 N Furlong Way #19AguangaCA92536
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 19 N Furlong Way #19, Aguanga, CA, 92536 in Aguanga. Priced at $100,000, it generates $3,601/mo in gross rent and $2,814/mo in net monthly cash flow, a 43.21% yield that comfortably supports the 8.00 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $33,763. Five-year appreciation: $27,628. Equity from principal paydown: $921/yr. Total projected cumulative return: $219,665.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 43.2% | 8.0% |
| Monthly Cash Flow | $2,814 | $350 |
City averages based on Aguanga market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,601 |
| Total Monthly Debt Service | $748 |
| DSCR Ratio | 4.82x |
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.
Lot
Built in N/A
2.65 Acres lot
$N/A/sqft
$169 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92536, Aguanga, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,716 (100%) |
| Owner Occupied HU | 1,182 (68.9%) |
| Renter Occupied HU | 210 (12.2%) |
| Vacant Housing Units | 324 (18.9%) |
| Median Home Value | $618,908 |
| Average Home Value | $641,423 |
Housing Distribution
Address Breakdown
Residential
1,144
Single Family
1,144
Multi-Family
0
Businesses
54
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
Lot
Built in N/A
2.65 Acres lot
$N/A/sqft
$169 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92536, Aguanga, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,716 (100%) |
| Owner Occupied HU | 1,182 (68.9%) |
| Renter Occupied HU | 210 (12.2%) |
| Vacant Housing Units | 324 (18.9%) |
| Median Home Value | $618,908 |
| Average Home Value | $641,423 |
Housing Distribution
Address Breakdown
Residential
1,144
Single Family
1,144
Multi-Family
0
Businesses
54
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices