21 Gramercy UNIT 313, Irvine, CA, 92612 | 5.84% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

21 Gramercy UNIT 313, Irvine, CA, 92612 | 5.84% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

4 Bed
6 Bath
2108 sft

303 Fernleaf Ave, Corona Del Mar, CA, 92625

1 Bed
2 Bath
1349 sft

5072 Scholarship, Irvine, CA, 92612

3 Bed
2 Bath
1349 sft

1828 Alsuna Ln, Huntington Beach, CA, 92648

3 Bed
2 Bath
1602 sft

21122 Amberwick Ln, Huntington Beach, CA, 92646

Nearby investment properties with comparable prices

3 Bed
3 Bath
1399 sft

216 16th Pl UNIT H, Costa Mesa, CA, 92627

2 Bed
2 Bath
920 sft

24 Corsica Dr, Newport Beach, CA, 92660

2 Bed
2 Bath
1552 sft

21 Gramercy UNIT 421, Irvine, CA, 92612

3 Bed
2 Bath
1926 sft

1020 W 19th St, Costa Mesa, CA, 92627

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Irvine at 21 Gramercy UNIT 313, Irvine, CA, 92612 listed at $1,150,000 pairs $5,592/mo rent with a $5,629/mo payment. Total monthly income runs $5,592/mo. Return on cash invested measures 15.47% in year one, and rental yield registers 5.84% at a $1,150,000 basis. Equity gained on principal adds $7,421/yr, and annual property appreciation at 5% supports $317,724 by year five. Five-year ROI tracks 78.92% and total cumulative return in cash totals $294,057. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,592/mo property income relative to a $5,629/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2007

1.51 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to Residence C1-X at The Belvedere Central Park West! Step into this stunning 2-bedroom, 2-bath luxury condo on the third floor, offering open concept living and views, just steps from the exclusive clubhouse. Spanning approx. 1,603 SF, this bright and airy sophisticated home features natural sound proof cork flooring, recess lightings, and ceiling fans throughout for style and comfort. The gourmet kitchen impresses with European-style cabinetry, GE stainless steel appliances, a full granite backsplash, and elegant slab granite countertops in Venetian Gold. The spa-inspired and spacious. primary suite offers a serene retreat with Art Deco tile flooring and a beautifully crafted glass/stone mosaic shower. A well-appointed secondary bedroom sits next to the balcony which offers ample air and sunlight. Enjoy your private balcony, two gated underground parking spaces, and dedicated storage. Resort-style amenities include an 8,000 SF clubhouse, two Jr. Olympic saline pools, three spas, BBQ pavilion, outdoor fireplace, state-of-the-art fitness center, pickleball and basketball courts, tot lots, game tables, dog park and moreall in Irvines premier master-planned community: Central Park West. Prime Irvine location near 405 Fwy, UCI, John Wayne Airport, Fashion Island, South Coast Plaza, The District, and OC beaches. Dont miss this opportunity to live in one of Irvines most coveted communities!

Neighborhood Data

Neighborhood data shown for ZIP Code: 92612, Irvine, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,591 (100%)
Owner Occupied HU	4,561 (25.9%)
Renter Occupied HU	11,042 (62.8%)
Vacant Housing Units	1,988 (11.3%)
Median Home Value	$1,069,756
Average Home Value	$1,221,478