28012 Harvest CtValley CenterCA92082
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
Investment Highlights
Rental property for sale in Valley Center at 28012 Harvest Ct, Valley Center, CA, 92082 priced at $739,000 pairs $5,141/mo rent with $569/mo cash flow after a $3,617/mo payment. Total monthly income equals $5,141/mo, and annual cash flow comes to $6,833/yr on $243,131 invested. Return on cash invested is 22.87% in year one, and rental yield stands at 8.35% on a $739,000 basis. Equity gained on principal adds $4,769/yr, and 5% annual appreciation accumulates to $204,172 by year five. Five-year ROI measures 118.69% and total cumulative return in cash reaches $288,572. For financing, Ziffy Mortgage’s DSCR program evaluates $5,141/mo property income against a $3,617/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92082, Valley Center, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,714 (100%) |
| Owner Occupied HU | 6,081 (78.8%) |
| Renter Occupied HU | 1,198 (15.5%) |
| Vacant Housing Units | 435 ( 5.6%) |
| Median Home Value | $920,473 |
| Average Home Value | $1,003,597 |
Housing Distribution
Address Breakdown
Residential
6,622
Single Family
6,604
Multi-Family
18
Businesses
479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Darrell Keliinoi • Century 21 Affiliated
Mls Name: SDMLS
Mls ID: #250032974