22175 Pine DrCedarpines ParkCA92322
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow22175 Pine Dr, Cedarpines Park, CA, 92322 in Cedarpines Park earns its strong cash-flow label: 10.28% yield, $2,228/mo rent, $620/mo net income, DSCR 1.91. The $260,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $71,833 by year five. Combined with $2,395/yr in principal paydown, total projected return reaches $138,513.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $620 | $1,200 |
City averages based on Cedarpines Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,228 |
| Total Monthly Debt Service | $1,505 |
| DSCR Ratio | 1.48x |
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 1945
8,450 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92322, Cedarpines Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 758 (100%) |
| Owner Occupied HU | 436 (57.5%) |
| Renter Occupied HU | 106 (14.0%) |
| Vacant Housing Units | 216 (28.5%) |
| Median Home Value | $312,000 |
| Average Home Value | $456,869 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
13
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 1945
8,450 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92322, Cedarpines Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 758 (100%) |
| Owner Occupied HU | 436 (57.5%) |
| Renter Occupied HU | 106 (14.0%) |
| Vacant Housing Units | 216 (28.5%) |
| Median Home Value | $312,000 |
| Average Home Value | $456,869 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
13
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Will Rahill • KELLER WILLIAMS BIG BEAR
Mls Name: CRMLS
Mls ID: #IG25183814