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% |
Total monthly income runs $4,741/mo, and a $4,870/mo payment. Purchase price stands at $995,000, and rental yield measures 5.72% with $4,741/mo rent. Return on cash invested shows 14.57% in year one, and 5% annual appreciation builds toward $274,900 over five years. Five-year ROI reaches 74.31% and total cumulative return in cash records $243,246. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,741/mo property income covering a $4,870/mo payment rather than investor’s personal income.
Single Family
Built in 1986
0.54 Acres lot
$N/A/sqft
$3 month 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 |
|---|---|---|
| 2025-04-03 | Listed for sale | $995,000 |
| 2021-03-10 | Sold | $810,000 |
| 2021-02-17 | Pending sale | $780,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $8417.50 | 1.01% | $721,621 | 2.00% |
| 2023-04-03 | $8333.08 | 1.92% | $707,472 | 2.00% |
| 2022-04-03 | $8175.88 | 37.70% | $693,600 | 39.72% |
Listed by: Tim McTavish • Desert Sotheby's International Realty
Mls Name: Idyllwild MLS
Mls ID: #2010931
Disclaimer: Copyright Idyllwild Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
