22331 Blue Lupine CirGrand 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
Rental property for sale in Grand Terrace at 22331 Blue Lupine Cir, Grand Terrace, CA, 92313 generates $3,544/mo in rent and, after a $2,594/mo payment, leaves $265/mo in cash flow. Total monthly income is $3,544/mo, and annual cash flow is $3,185/yr on $174,370 invested. Return on cash invested sits at 21.89% in year one, and rental yield is 8.02% on a $530,000 entry. Equity gained on principal adds $3,420/yr, while 5% annual appreciation builds toward $146,429 over five years. Five-year ROI reaches 113.42% and total cumulative return in cash sums $197,767. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,544/mo property income rather than buyer’s personal income.
Townhouse
Built in 2007
1,795 sqft 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: Jane Nottingham • CENTURY 21 LOIS LAUER REALTY
Mls Name: CRMLS
Mls ID: #IG25265264