22111 Newport Ave SPACE 67Grand TerraceCA92313
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
Investment Highlights
Investment property for sale in Grand Terrace at 22111 Newport Ave SPACE 67, Grand Terrace, CA, 92313 earns $147/mo cash flow from $1,736/mo rent with a $1,257/mo payment. Total monthly income totals $1,736/mo, and annual cash flow totals $1,766/yr on $85,162 capital. ROI tracks 21.98% on current figures, and rental yield reads 8.11% at a $256,900 purchase. Equity gained on principal adds $1,658/yr, and 5% annual appreciation supports $70,977 over five years. Five-year ROI reaches 114.01% and total cumulative return in cash sums $97,096. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,736/mo property income instead of your personal income.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92313, Grand Terrace, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,038 (100%) |
| Owner Occupied HU | 3,026 (60.1%) |
| Renter Occupied HU | 1,810 (35.9%) |
| Vacant Housing Units | 202 ( 4.0%) |
| Median Home Value | $482,496 |
| Average Home Value | $518,570 |
Housing Distribution
Address Breakdown
Residential
4,675
Single Family
3,848
Multi-Family
827
Businesses
214
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Patrick Crocetta • Hometown America, a Manufactured Home Dealer
Mls Name: My State MLS
Mls ID: #11551823