23680 Johnson LnQuail ValleyCA92587
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 Quail Valley at 23680 Johnson Ln, Quail Valley, CA, 92587 offers a 10.82% rental yield on a $349,999 purchase with $3,155/mo rent. Total monthly income registers $3,155/mo, and a $1,713/mo payment leaves $990/mo available for distribution. Annual cash flow reaches $11,879/yr on $116,025 to close, and return on cash invested stands at 30.15% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,698 over five years. Portfolio math shows five-year ROI at 157.73% and total cumulative return in cash at $183,002. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,155/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1921
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92587, Sun City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,611 (100%) |
| Owner Occupied HU | 5,039 (76.2%) |
| Renter Occupied HU | 1,072 (16.2%) |
| Vacant Housing Units | 500 ( 7.6%) |
| Median Home Value | $666,814 |
| Average Home Value | $709,358 |
Housing Distribution
Address Breakdown
Residential
6,427
Single Family
6,427
Multi-Family
0
Businesses
184
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jim Bottrell • eXp of Greater Los Angeles, Inc
Mls Name: My State MLS
Mls ID: #11549385