2828 Shalimar PlRiversideCA92504
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder2828 Shalimar Pl, Riverside, CA, 92504 in Riverside earns a respectable 7.59% gross yield at $560,000, but after the $2,518/mo mortgage the net cash flow is $76/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.41) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $154,718 over five years, making equity the dominant return driver. Total projected return: $217,225.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 5.8% |
| Monthly Cash Flow | $76 | $1,850 |
City averages based on Riverside market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,540 |
| Total Monthly Debt Service | $3,241 |
| 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.
Single Family
Built in 1976
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92504, Riverside, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,519 (100%) |
| Owner Occupied HU | 10,381 (59.3%) |
| Renter Occupied HU | 6,516 (37.2%) |
| Vacant Housing Units | 622 ( 3.6%) |
| Median Home Value | $611,591 |
| Average Home Value | $635,709 |
Housing Distribution
Address Breakdown
Residential
17,408
Single Family
14,345
Multi-Family
3,063
Businesses
1,048
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
Single Family
Built in 1976
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92504, Riverside, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,519 (100%) |
| Owner Occupied HU | 10,381 (59.3%) |
| Renter Occupied HU | 6,516 (37.2%) |
| Vacant Housing Units | 622 ( 3.6%) |
| Median Home Value | $611,591 |
| Average Home Value | $635,709 |
Housing Distribution
Address Breakdown
Residential
17,408
Single Family
14,345
Multi-Family
3,063
Businesses
1,048
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CRMLS
Mls ID: #IV26052740