2612 Beechwood WayPine Mountain ClubCA93222
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 2612 Beechwood Way, Pine Mountain Club, CA, 93222 in Pine Mountain Club speaks for itself: 31.32% gross on a $125,000 price, generating $3,263/mo in rent and $2,354/mo in net income after the $562/mo debt service. DSCR 5.81, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $28,250 stacks alongside $34,535 in projected five-year appreciation and $1,151/yr in principal reduction. Projected total cumulative return: $199,531.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 31.3% | 5.0% |
| Monthly Cash Flow | $2,354 | $1,200 |
City averages based on Pine Mountain Club market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,263 |
| Total Monthly Debt Service | $859 |
| DSCR Ratio | 3.80x |
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.
Lot
Built in N/A
10,469 sqft lot
$N/A/sqft
$1,624 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93222, Frazier Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,504 (100%) |
| Owner Occupied HU | 693 (46.1%) |
| Renter Occupied HU | 137 ( 9.1%) |
| Vacant Housing Units | 674 (44.8%) |
| Median Home Value | $414,113 |
| Average Home Value | $472,222 |
Housing Distribution
Address Breakdown
Residential
0
Single Family
0
Multi-Family
0
Businesses
50
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
Lot
Built in N/A
10,469 sqft lot
$N/A/sqft
$1,624 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93222, Frazier Park, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,504 (100%) |
| Owner Occupied HU | 693 (46.1%) |
| Renter Occupied HU | 137 ( 9.1%) |
| Vacant Housing Units | 674 (44.8%) |
| Median Home Value | $414,113 |
| Average Home Value | $472,222 |
Housing Distribution
Address Breakdown
Residential
0
Single Family
0
Multi-Family
0
Businesses
50
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices