31948 Del Cielo Este #7BonsallCA92003
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
Rental property for sale in Bonsall at 31948 Del Cielo Este #7, Bonsall, CA, 92003 generates $3,868/mo in rent and, after a $2,986/mo payment, leaves $94/mo in cash flow. Total monthly income is $3,868/mo, and annual cash flow is $1,129/yr on $200,690 invested. Return on cash invested sits at 20.62% in year one, and rental yield is 7.61% on a $610,000 entry. Equity gained on principal adds $3,936/yr, while 5% annual appreciation builds toward $168,532 over five years. Five-year ROI reaches 106.65% and total cumulative return in cash sums $214,039. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,868/mo property income rather than buyer’s personal income.
Townhouse
Built in 1980
2.23 Acres 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: Christopher Gallegos • Premiere Real Estate
Mls Name: SDMLS
Mls ID: #260001937