28258 W Worcester RdSun CityCA92586
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
Investment property for sale in Sun City at 28258 W Worcester Rd, Sun City, CA, 92586 uses $132,269 cash to close to unlock $5,167/yr annual cash flow and $431/mo monthly cash flow. Total monthly income runs $2,899/mo, and a $1,953/mo payment keeps the spread at $431/mo. Purchase price stands at $399,000, and rental yield measures 8.72% with $2,899/mo rent. Return on cash invested shows 23.82% in year one, and 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 123.79% and total cumulative return in cash records $163,730. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,899/mo property income covering a $1,953/mo payment rather than investor’s personal income.
Single Family
Built in 1965
6,970 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92586, Sun City, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,102 (100%) |
| Owner Occupied HU | 7,432 (66.9%) |
| Renter Occupied HU | 3,110 (28.0%) |
| Vacant Housing Units | 560 ( 5.0%) |
| Median Home Value | $379,606 |
| Average Home Value | $434,257 |
Housing Distribution
Address Breakdown
Residential
10,738
Single Family
10,342
Multi-Family
396
Businesses
557
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Donna Blanchard • Donna Blanchard, Broker
Mls Name: CRMLS
Mls ID: #SW25213721