21100 State St SPC 147San JacintoCA92583
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.44% yield at 21100 State St SPC 147, San Jacinto, CA, 92583 in San Jacinto is solid, but the $486/mo payment compresses net cash flow to $182/mo at $108,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $29,838 by year five, and $995/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.75) without U.S. income documentation. Total projected return: $52,660.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.0% |
| Monthly Cash Flow | $182 | $300 |
City averages based on San Jacinto market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $850 |
| Total Monthly Debt Service | $625 |
| DSCR Ratio | 1.36x |
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.
Manufactured
Built in 1974
N/A lot
$N/A/sqft
No 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 1974
N/A lot
$N/A/sqft
No 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: Tyson Robinson • Trillion Real Estate
Mls Name: CRMLS
Mls ID: #SW25251625