21100 State St SPACE 209San JacintoCA92583
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeA DSCR of 1.84 makes 21100 State St SPACE 209, San Jacinto, CA, 92583 in San Jacinto one of the easier properties to finance via Ziffy Mortgage's rental-income underwriting. Rental yield 9.56%. The 9.56% yield, 5% annual appreciation ($29,562 over five years), and $985/yr in principal reduction project a total cumulative return of $8,748.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.0% |
| Monthly Cash Flow | $(580) | $300 |
City averages based on San Jacinto market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $885 |
| Total Monthly Debt Service | $1,389 |
| DSCR Ratio | 0.64x |
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.
Manufactured
Built in 1988
N/A lot
$N/A/sqft
$770 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
Manufactured
Built in 1988
N/A lot
$N/A/sqft
$770 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
Listed by: Silvia Nava • ACTION MOBILE HOMES
Mls Name: NY State MLS
Mls ID: #11400611