35150 Vidalia LnBeaumontCA92223
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow35150 Vidalia Ln, Beaumont, CA, 92223 in Beaumont earns its strong cash-flow label: 13.5% yield, $5,934/mo rent, $2,492/mo net income, DSCR 2.50. The $527,332 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $145,692 by year five. Combined with $4,857/yr in principal paydown, total projected return reaches $361,094.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.5% | 6.5% |
| Monthly Cash Flow | $2,492 | $300 |
City averages based on Beaumont market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,934 |
| Total Monthly Debt Service | $3,232 |
| DSCR Ratio | 1.84x |
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.
Single Family
Built in 2024
7,118 sqft lot
$N/A/sqft
$180 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92223, Beaumont, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,637 (100%) |
| Owner Occupied HU | 17,755 (78.4%) |
| Renter Occupied HU | 4,127 (18.2%) |
| Vacant Housing Units | 755 ( 3.3%) |
| Median Home Value | $576,247 |
| Average Home Value | $598,678 |
Housing Distribution
Address Breakdown
Residential
21,705
Single Family
20,067
Multi-Family
1,638
Businesses
904
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
Single Family
Built in 2024
7,118 sqft lot
$N/A/sqft
$180 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92223, Beaumont, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,637 (100%) |
| Owner Occupied HU | 17,755 (78.4%) |
| Renter Occupied HU | 4,127 (18.2%) |
| Vacant Housing Units | 755 ( 3.3%) |
| Median Home Value | $576,247 |
| Average Home Value | $598,678 |
Housing Distribution
Address Breakdown
Residential
21,705
Single Family
20,067
Multi-Family
1,638
Businesses
904
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices