2825 Mount Pinos Way, Frazier Park, CA, 93225 | $1,287/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1387 sft

15616 San Moritz Dr, Pine Mountain Club, CA, 93222

3 Bed
2 Bath
1447 sft

3905 Oregon Dr, Frazier Park, CA, 93225

3 Bed
2 Bath
1587 sft

3402 California Trl, Frazier Park, CA, 93225

2 Bed
2 Bath
1040 sft

2716 Klondike Way, Pine Mountain Club, CA, 93222

Nearby investment properties with comparable prices

2 Bed
2 Bath
720 sft

2728 Polar Way, Pine Mountain Club, CA, 93222

4 Bed
3 Bath
1272 sft

3724 Encino Trl, Frazier Park, CA, 93225

2 Bed
2 Bath
1088 sft

2920 Harriet Rd, Frazier Park, CA, 93225

2 Bed
1 Bath
1036 sft

3101 Harriet Rd, Frazier Park, CA, 93225

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Frazier Park at 2825 Mount Pinos Way, Frazier Park, CA, 93225 offers a 16% rental yield on a $180,000 purchase with $2,400/mo rent. Total monthly income registers $2,400/mo, and a $881/mo payment leaves $1,287/mo available for distribution. Annual cash flow reaches $15,438/yr on $59,670 to close, and return on cash invested stands at 45.78% in year one. Equity gained on principal adds $1,162/yr while 5% annual appreciation supports $49,731 over five years. Portfolio math shows five-year ROI at 241.62% and total cumulative return in cash at $144,173. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,400/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1962

5,662 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 93225, Frazier Park, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,279 (100%)
Owner Occupied HU	1,673 (51.0%)
Renter Occupied HU	722 (22.0%)
Vacant Housing Units	884 (27.0%)
Median Home Value	$373,217
Average Home Value	$408,993