25105 Franklin DrIdyllwildCA92549
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 Idyllwild at 25105 Franklin Dr, Idyllwild, CA, 92549 generates $2,741/mo in rent and, after a $2,031/mo payment, leaves $174/mo in cash flow. Total monthly income is $2,741/mo, and annual cash flow is $2,087/yr on $137,573 invested. Return on cash invested sits at 21.43% in year one, and rental yield is 7.93% on a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 110.96% and total cumulative return in cash sums $152,649. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,741/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
7,841 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92549, Idyllwild, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,024 (100%) |
| Owner Occupied HU | 1,377 (34.2%) |
| Renter Occupied HU | 561 (13.9%) |
| Vacant Housing Units | 2,086 (51.8%) |
| Median Home Value | $625,223 |
| Average Home Value | $705,826 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
142
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Grace Reed • Compass
Mls Name: CRMLS
Mls ID: #219132738DA