2062 Splendid CirSan JacintoCA92582
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 2062 Splendid Cir, San Jacinto, CA, 92582 in San Jacinto delivers $3,544/mo in gross rent and $451/mo in net monthly income at a $500,000 entry. The 8.5% yield and 1.58 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $138,141 over five years and $4,605/yr in equity from loan paydown, total projected return is $218,655.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.0% |
| Monthly Cash Flow | $451 | $300 |
City averages based on San Jacinto market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,544 |
| Total Monthly Debt Service | $2,894 |
| DSCR Ratio | 1.22x |
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 2017
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92582, San Jacinto, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,150 (100%) |
| Owner Occupied HU | 4,684 (76.2%) |
| Renter Occupied HU | 1,214 (19.7%) |
| Vacant Housing Units | 252 ( 4.1%) |
| Median Home Value | $519,831 |
| Average Home Value | $595,630 |
Housing Distribution
Address Breakdown
Residential
5,865
Single Family
5,865
Multi-Family
0
Businesses
152
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 2017
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92582, San Jacinto, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,150 (100%) |
| Owner Occupied HU | 4,684 (76.2%) |
| Renter Occupied HU | 1,214 (19.7%) |
| Vacant Housing Units | 252 ( 4.1%) |
| Median Home Value | $519,831 |
| Average Home Value | $595,630 |
Housing Distribution
Address Breakdown
Residential
5,865
Single Family
5,865
Multi-Family
0
Businesses
152
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rick Garcia • Express Realty & Investments
Mls Name: CRMLS
Mls ID: #SW25151739