28077 CaldaroLaguna NiguelCA92677
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis is a cash-flow-light asset: 28077 Caldaro, Laguna Niguel, CA, 92677 in Laguna Niguel, $524,000, 9.11% gross yield, $119/mo net income. Consider it a market-entry position, the $3,977/mo rent covers the $2,356/mo payment with a margin, and 5%/yr appreciation is projected to add $144,772 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.69) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $209,040.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $119 | $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 | $3,977 |
| Total Monthly Debt Service | $3,650 |
| 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 1989
N/A lot
$N/A/sqft
$563 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92677, Laguna Niguel, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,799 (100%) |
| Owner Occupied HU | 17,376 (62.5%) |
| Renter Occupied HU | 8,401 (30.2%) |
| Vacant Housing Units | 2,022 ( 7.3%) |
| Median Home Value | $1,303,303 |
| Average Home Value | $1,369,563 |
Housing Distribution
Address Breakdown
Residential
26,860
Single Family
23,448
Multi-Family
3,412
Businesses
1,106
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 1989
N/A lot
$N/A/sqft
$563 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92677, Laguna Niguel, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,799 (100%) |
| Owner Occupied HU | 17,376 (62.5%) |
| Renter Occupied HU | 8,401 (30.2%) |
| Vacant Housing Units | 2,022 ( 7.3%) |
| Median Home Value | $1,303,303 |
| Average Home Value | $1,369,563 |
Housing Distribution
Address Breakdown
Residential
26,860
Single Family
23,448
Multi-Family
3,412
Businesses
1,106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices