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 Idyllwild at 25395 Fern Valley Rd, Idyllwild, CA, 92549 generates $7,820/mo in rent and, after a $4,870/mo payment, leaves $1,564/mo in cash flow. Total monthly income is $7,820/mo, and annual cash flow is $18,774/yr on $327,355 invested. Return on cash invested sits at 25.8% in year one, and rental yield is 9.43% on a $995,000 entry. Equity gained on principal adds $6,421/yr, while 5% annual appreciation builds toward $274,900 over five years. Five-year ROI reaches 134.51% and total cumulative return in cash sums $440,310. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,820/mo property income rather than buyer’s personal income.
Single Family
Built in 1976
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 92549, Idyllwild, CA area.
| 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 |
Residential
1
Single Family
1
Multi-Family
0
Businesses
142
Date | Event | Price |
|---|---|---|
| 2024-08-15 | Listed for sale | $995,000 |
| 2020-11-06 | Sold | $700,000 |
| 2020-09-02 | Pending sale | $799,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-30 | N/A | N/A | $748,786 | 2.00% |
| 2023-08-30 | $8662.36 | 1.92% | $734,104 | 2.00% |
| 2022-08-30 | $8499.26 | 1.88% | $719,711 | 2.00% |
Listed by: Steve Cuellar • Village Properties
Mls Name: CLAW
Mls Provider:
Mls ID: #24-430385
Disclaimer: 2024 The MLS - Combined L.A. Westside MLS (CLAW). All rights reserved. Based on information from The MLS - Combined L.A. Westside MLS (CLAW as of 2024-01-24 14:45:40 PST. 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. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
