2 Swallows LnCoto De CazaCA92679
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 2 Swallows Ln, Coto De Caza, CA, 92679 in Coto De Caza the bet is firmly on appreciation. Rental yield 5.43%. The 5.43% gross yield on a $1,724,900 price is below income-first thresholds, but 5%/yr value growth projects $476,558 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (1.01) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $469,428.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.4% | 5.5% |
| Monthly Cash Flow | $(2,869) | $1,200 |
City averages based on Coto De Caza market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,801 |
| Total Monthly Debt Service | $9,984 |
| DSCR Ratio | 0.78x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1998
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92679, Trabuco Canyon, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,794 (100%) |
| Owner Occupied HU | 10,040 (85.1%) |
| Renter Occupied HU | 1,290 (10.9%) |
| Vacant Housing Units | 464 ( 3.9%) |
| Median Home Value | $1,333,080 |
| Average Home Value | $1,391,835 |
Housing Distribution
Address Breakdown
Residential
10,745
Single Family
10,703
Multi-Family
42
Businesses
66
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 1998
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92679, Trabuco Canyon, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,794 (100%) |
| Owner Occupied HU | 10,040 (85.1%) |
| Renter Occupied HU | 1,290 (10.9%) |
| Vacant Housing Units | 464 ( 3.9%) |
| Median Home Value | $1,333,080 |
| Average Home Value | $1,391,835 |
Housing Distribution
Address Breakdown
Residential
10,745
Single Family
10,703
Multi-Family
42
Businesses
66
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lori Clements • CENTURY 21 Affiliated
Mls Name: CRMLS
Mls ID: #OC25166741