28981 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 28981 W Worcester Rd, Sun City, CA, 92586 uses $149,175 cash to close to unlock $3,909/yr annual cash flow and $326/mo monthly cash flow. Total monthly income runs $3,110/mo, and a $2,203/mo payment keeps the spread at $326/mo. Purchase price stands at $450,000, and rental yield measures 8.29% with $3,110/mo rent. Return on cash invested shows 22.53% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 116.89% and total cumulative return in cash records $174,378. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,110/mo property income covering a $2,203/mo payment rather than investor’s personal income.
Single Family
Built in 1965
8,276 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: Carlos Cornejo • REO PRO REALTY
Mls Name: CRMLS
Mls ID: #PW25216460