24362 El PilarLaguna NiguelCA92677
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 Laguna Niguel at 24362 El Pilar, Laguna Niguel, CA, 92677 generates $3,913/mo in rent and, after a $2,691/mo payment, leaves $512/mo in cash flow. Total monthly income is $3,913/mo, and annual cash flow is $6,141/yr on $180,917 invested. Return on cash invested sits at 23.45% in year one, and rental yield is 8.54% on a $549,900 entry. Equity gained on principal adds $3,548/yr, while 5% annual appreciation builds toward $151,927 over five years. Five-year ROI reaches 121.81% and total cumulative return in cash sums $220,382. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,913/mo property income rather than buyer’s personal income.
Condo
Built in 1980
925 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92677, Laguna Niguel, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,799 (100%) |
| Owner Occupied HU | 17,376 (62.5%) |
| Renter Occupied HU | 8,401 (30.2%) |
| Vacant Housing Units | 2,022 ( 7.3%) |
| Median Home Value | $1,303,303 |
| Average Home Value | $1,369,563 |
Housing Distribution
Address Breakdown
Residential
26,860
Single Family
23,448
Multi-Family
3,412
Businesses
1,106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Omar Castro • Inspira Realty
Mls Name: CRMLS
Mls ID: #OC25225018