32 PerennialIrvineCA92603
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play32 Perennial, Irvine, CA, 92603 in Irvine is priced for appreciation, not yield. Rental yield 5.03%. At $1,085,000 with a 5.03% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $299,766 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.93) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $272,022.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5% | 5.1% |
| Monthly Cash Flow | $(2,166) | $300 |
City averages based on Irvine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,546 |
| Total Monthly Debt Service | $6,280 |
| DSCR Ratio | 0.72x |
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.
Condo
Built in 2004
1.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92603, Irvine, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,982 (100%) |
| Owner Occupied HU | 4,640 (58.1%) |
| Renter Occupied HU | 2,945 (36.9%) |
| Vacant Housing Units | 397 ( 5.0%) |
| Median Home Value | $1,848,428 |
| Average Home Value | $1,751,539 |
Housing Distribution
Address Breakdown
Residential
7,831
Single Family
6,105
Multi-Family
1,726
Businesses
67
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
Condo
Built in 2004
1.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92603, Irvine, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,982 (100%) |
| Owner Occupied HU | 4,640 (58.1%) |
| Renter Occupied HU | 2,945 (36.9%) |
| Vacant Housing Units | 397 ( 5.0%) |
| Median Home Value | $1,848,428 |
| Average Home Value | $1,751,539 |
Housing Distribution
Address Breakdown
Residential
7,831
Single Family
6,105
Multi-Family
1,726
Businesses
67
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melinda Zhou • Pinnacle Real Estate Group
Mls Name: CRMLS
Mls ID: #TR25127747