27086 Mill Pond Rd #7Dana PtCA92624
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Dana Pt rental at 27086 Mill Pond Rd #7, Dana Pt, CA, 92624 sits in the solid-income band: 8.17% gross yield, $9,186/mo rent, $221/mo net after the $6,066/mo debt service, DSCR 1.51. Entry price of $1,349,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $372,704 and $12,424/yr in principal reduction bring total cumulative return to $528,416.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 5.5% |
| Monthly Cash Flow | $221 | $300 |
City averages based on Dana Pt market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,186 |
| Total Monthly Debt Service | $8,428 |
| 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.
Townhouse
Built in 1977
N/A lot
$N/A/sqft
$620 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92624, Capistrano Beach, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,361 (100%) |
| Owner Occupied HU | 1,865 (55.5%) |
| Renter Occupied HU | 1,080 (32.1%) |
| Vacant Housing Units | 416 (12.4%) |
| Median Home Value | $1,249,602 |
| Average Home Value | $1,285,326 |
Housing Distribution
Address Breakdown
Residential
3,043
Single Family
2,985
Multi-Family
58
Businesses
399
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
Townhouse
Built in 1977
N/A lot
$N/A/sqft
$620 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92624, Capistrano Beach, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,361 (100%) |
| Owner Occupied HU | 1,865 (55.5%) |
| Renter Occupied HU | 1,080 (32.1%) |
| Vacant Housing Units | 416 (12.4%) |
| Median Home Value | $1,249,602 |
| Average Home Value | $1,285,326 |
Housing Distribution
Address Breakdown
Residential
3,043
Single Family
2,985
Multi-Family
58
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices