3129 N River Mist CirOrangeCA92865
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 3129 N River Mist Cir, Orange, CA, 92865 in Orange the bet is firmly on appreciation. Rental yield 5.21%. The 5.21% gross yield on a $1,150,000 price is below income-first thresholds, but 5%/yr value growth projects $317,724 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.97) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $294,530.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.2% | 5.2% |
| Monthly Cash Flow | $(2,205) | $1,200 |
City averages based on Orange market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,992 |
| Total Monthly Debt Service | $6,740 |
| DSCR Ratio | 0.74x |
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.
Single Family
Built in 1975
7,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92865, Orange, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,914 (100%) |
| Owner Occupied HU | 4,227 (61.1%) |
| Renter Occupied HU | 2,490 (36.0%) |
| Vacant Housing Units | 197 ( 2.8%) |
| Median Home Value | $877,650 |
| Average Home Value | $938,932 |
Housing Distribution
Address Breakdown
Residential
6,823
Single Family
5,741
Multi-Family
1,082
Businesses
1,187
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 1975
7,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92865, Orange, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,914 (100%) |
| Owner Occupied HU | 4,227 (61.1%) |
| Renter Occupied HU | 2,490 (36.0%) |
| Vacant Housing Units | 197 ( 2.8%) |
| Median Home Value | $877,650 |
| Average Home Value | $938,932 |
Housing Distribution
Address Breakdown
Residential
6,823
Single Family
5,741
Multi-Family
1,082
Businesses
1,187
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices