35125 Stirrup RdTemeculaCA92592
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 35125 Stirrup Rd, Temecula, CA, 92592 in Temecula: $7,255/mo in rent, $1,559/mo in net income, 9.67% gross yield, 1.79 DSCR, all at $899,995. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $248,652 in appreciation and $8,289/yr in principal paydown projects total cumulative return of $442,175.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.0% |
| Monthly Cash Flow | $1,559 | $300 |
City averages based on Temecula market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,255 |
| Total Monthly Debt Service | $5,338 |
| DSCR Ratio | 1.36x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Manufactured
Built in 1999
22.22 Acres lot
$N/A/sqft
$232 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92592, Temecula, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,512 (100%) |
| Owner Occupied HU | 19,280 (70.1%) |
| Renter Occupied HU | 7,038 (25.6%) |
| Vacant Housing Units | 1,194 ( 4.3%) |
| Median Home Value | $699,900 |
| Average Home Value | $770,417 |
Housing Distribution
Address Breakdown
Residential
25,622
Single Family
24,754
Multi-Family
868
Businesses
621
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
Manufactured
Built in 1999
22.22 Acres lot
$N/A/sqft
$232 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92592, Temecula, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,512 (100%) |
| Owner Occupied HU | 19,280 (70.1%) |
| Renter Occupied HU | 7,038 (25.6%) |
| Vacant Housing Units | 1,194 ( 4.3%) |
| Median Home Value | $699,900 |
| Average Home Value | $770,417 |
Housing Distribution
Address Breakdown
Residential
25,622
Single Family
24,754
Multi-Family
868
Businesses
621
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices