2800 Keller Dr APT 197TustinCA92782
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 2800 Keller Dr APT 197, Tustin, CA, 92782 in Tustin: $2,933/mo in rent, $304/mo in net income, 8.28% gross yield, 1.53 DSCR, all at $425,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $117,420 in appreciation and $3,914/yr in principal paydown projects total cumulative return of $180,767.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 5.0% |
| Monthly Cash Flow | $304 | $300 |
City averages based on Tustin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,933 |
| Total Monthly Debt Service | $2,460 |
| DSCR Ratio | 1.19x |
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 1990
6.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92782, Tustin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,661 (100%) |
| Owner Occupied HU | 6,659 (57.1%) |
| Renter Occupied HU | 4,552 (39.0%) |
| Vacant Housing Units | 450 ( 3.9%) |
| Median Home Value | $1,253,612 |
| Average Home Value | $1,308,362 |
Housing Distribution
Address Breakdown
Residential
11,509
Single Family
7,272
Multi-Family
4,237
Businesses
312
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 1990
6.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92782, Tustin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,661 (100%) |
| Owner Occupied HU | 6,659 (57.1%) |
| Renter Occupied HU | 4,552 (39.0%) |
| Vacant Housing Units | 450 ( 3.9%) |
| Median Home Value | $1,253,612 |
| Average Home Value | $1,308,362 |
Housing Distribution
Address Breakdown
Residential
11,509
Single Family
7,272
Multi-Family
4,237
Businesses
312
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Esther Viera • T.N.G. Real Estate Consultants
Mls Name: CRMLS
Mls ID: #PW25220394