289 Vista Del Mar #10San SimeonCA93452
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderSteady, low-maintenance, and fundable: 289 Vista Del Mar #10, San Simeon, CA, 93452 in San Simeon at $775,000. Rental yield 7.5%. The 7.5% yield and 1.39 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $214,118 by year five, and $7,138/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $273,054.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.0% |
| Monthly Cash Flow | $(350) | $250 |
City averages based on San Simeon market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,844 |
| Total Monthly Debt Service | $4,886 |
| DSCR Ratio | 0.99x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1986
990 sqft lot
$N/A/sqft
$400 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93452, San Simeon, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 368 (100%) |
| Owner Occupied HU | 112 (30.4%) |
| Renter Occupied HU | 121 (32.9%) |
| Vacant Housing Units | 135 (36.7%) |
| Median Home Value | $1,329,787 |
| Average Home Value | $1,482,924 |
Housing Distribution
Address Breakdown
Residential
200
Single Family
200
Multi-Family
0
Businesses
46
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 1986
990 sqft lot
$N/A/sqft
$400 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93452, San Simeon, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 368 (100%) |
| Owner Occupied HU | 112 (30.4%) |
| Renter Occupied HU | 121 (32.9%) |
| Vacant Housing Units | 135 (36.7%) |
| Median Home Value | $1,329,787 |
| Average Home Value | $1,482,924 |
Housing Distribution
Address Breakdown
Residential
200
Single Family
200
Multi-Family
0
Businesses
46
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices