31908 Del Cielo Este UNIT 2CBonsallCA92003
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 Bonsall at 31908 Del Cielo Este UNIT 2C, Bonsall, CA, 92003 earns $349/mo cash flow from $3,535/mo rent with a $2,521/mo payment. Total monthly income totals $3,535/mo, and annual cash flow totals $4,185/yr on $169,435 capital. ROI tracks 22.53% on current figures, and rental yield reads 8.24% at a $515,000 purchase. Equity gained on principal adds $3,323/yr, and 5% annual appreciation supports $142,285 over five years. Five-year ROI reaches 116.86% and total cumulative return in cash sums $198,001. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,535/mo property income instead of your personal income.
Condo
Built in 1980
3.08 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92003, Bonsall, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,190 (100%) |
| Owner Occupied HU | 1,588 (72.5%) |
| Renter Occupied HU | 424 (19.4%) |
| Vacant Housing Units | 178 ( 8.1%) |
| Median Home Value | $1,098,404 |
| Average Home Value | $1,218,994 |
Housing Distribution
Address Breakdown
Residential
1,978
Single Family
1,757
Multi-Family
221
Businesses
294
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marc Lavoie • Redfin Corporation
Mls Name: CRMLS
Mls ID: #NDP2509997