31377 Los Rios St #64FSan Juan CapistranoCA92675
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 San Juan Capistrano at 31377 Los Rios St #64F, San Juan Capistrano, CA, 92675 uses $189,011 cash to close to unlock $9,071/yr annual cash flow and $756/mo monthly cash flow. Total monthly income runs $4,310/mo, and a $2,812/mo payment keeps the spread at $756/mo. Purchase price stands at $574,500, and rental yield measures 9% with $4,310/mo rent. Return on cash invested shows 24.86% in year one, and 5% annual appreciation builds toward $158,724 over five years. Five-year ROI reaches 129.35% and total cumulative return in cash records $244,486. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,310/mo property income covering a $2,812/mo payment rather than investor’s personal income.
Condo
Built in 1973
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92675, San Juan Capistrano, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,747 (100%) |
| Owner Occupied HU | 10,792 (73.2%) |
| Renter Occupied HU | 3,400 (23.1%) |
| Vacant Housing Units | 555 ( 3.8%) |
| Median Home Value | $1,261,264 |
| Average Home Value | $1,284,361 |
Housing Distribution
Address Breakdown
Residential
12,615
Single Family
12,114
Multi-Family
501
Businesses
1,499
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Angie Weeks • First Team Real Estate
Mls Name: CRMLS
Mls ID: #OC26004790