Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Tustin at 225 Gallery Way, Tustin, CA, 92782 priced at $635,000 pairs $3,124/mo rent with after a $3,108/mo payment. Total monthly income equals $3,124/mo. Return on cash invested is 12.18% in year one, and rental yield stands at 5.9% on a $635,000 basis. Equity gained on principal adds $4,098/yr, and 5% annual appreciation accumulates to $175,439 by year five. Five-year ROI measures 62.53% and total cumulative return in cash reaches $130,640. For financing, Ziffy Mortgage’s DSCR program evaluates $3,124/mo property income against a $3,108/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1989
3.60 Acres lot
$N/A/sqft
$568 monthly HOA
Neighborhood data shown for ZIP Code: 92782, Tustin, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,661 (100%) |
| Owner Occupied HU | 6,659 (57.1%) |
| Renter Occupied HU | 4,552 (39.0%) |
| Vacant Housing Units | 450 ( 3.9%) |
| Median Home Value | $1,253,612 |
| Average Home Value | $1,308,362 |
Residential
11,509
Single Family
7,272
Multi-Family
4,237
Businesses
312
Date | Event | Price |
|---|---|---|
| 2025-02-07 | Listed for sale | $635,000 |
| 2015-03-27 | Sold | $323,500 |
| 2015-02-05 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4072.00 | 2.32% | $381,171 | 2.00% |
| 2023-02-13 | $3979.66 | -8.74% | $373,698 | 2.00% |
| 2022-02-13 | $4360.70 | 2.31% | $366,371 | 2.00% |
Listed by: John Nguyen • One Stop Realty and Financial
Mls Name: CRMLS
Mls Provider:
Mls ID: #OC25028103
Disclaimer: The multiple listing data appearing on this website, or contained in reports produced therefrom, is owned and copyrighted by California Regional Multiple Listing Service, Inc. ("CRMLS") and is protected by all applicable copyright laws. Information provided is for viewer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties the viewer may be interested in purchasing. All listing data, including but not limited to square footage and lot size is believed to be accurate, but the listing Agent, listing Broker and CRMLS and its affiliates do not warrant or guarantee such accuracy. The viewer should independently verify the listed data prior to making any decisions based on such information by personal inspection and/or contacting a real estate professional. Based on information from California Regional Multiple Listing Service, Inc. as of 2025-02-13 03:03:40 PST and /or other sources. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information
