25521 Indian Hill Ln UNIT FLaguna HillsCA92653
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 25521 Indian Hill Ln UNIT F, Laguna Hills, CA, 92653 in Laguna Hills worth modelling. At $598,000 with a 7.57% gross yield, the $3,773/mo rent leaves $73/mo after the $2,689/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.40 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $165,216 by year five; $5,508/yr in principal reduction adds further equity. Total projected return: $231,504.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.2% |
| Monthly Cash Flow | $73 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,773 |
| Total Monthly Debt Service | $3,461 |
| DSCR Ratio | 1.09x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1984
2.95 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92653, Laguna Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,420 (100%) |
| Owner Occupied HU | 6,825 (65.5%) |
| Renter Occupied HU | 3,050 (29.3%) |
| Vacant Housing Units | 545 ( 5.2%) |
| Median Home Value | $1,101,444 |
| Average Home Value | $1,176,614 |
Housing Distribution
Address Breakdown
Residential
10,884
Single Family
9,122
Multi-Family
1,762
Businesses
2,338
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
Condo
Built in 1984
2.95 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92653, Laguna Hills, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,420 (100%) |
| Owner Occupied HU | 6,825 (65.5%) |
| Renter Occupied HU | 3,050 (29.3%) |
| Vacant Housing Units | 545 ( 5.2%) |
| Median Home Value | $1,101,444 |
| Average Home Value | $1,176,614 |
Housing Distribution
Address Breakdown
Residential
10,884
Single Family
9,122
Multi-Family
1,762
Businesses
2,338
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marc Blunden • eXp Realty of Southern California, Inc
Mls Name: CRMLS
Mls ID: #OC25177417