36351 Elizabeth Ln UNIT 30102WildomarCA92595
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 36351 Elizabeth Ln UNIT 30102, Wildomar, CA, 92595 in Wildomar is listed at $526,990 and delivers $3,791/mo in rent and $531/mo in net monthly cash flow. The 8.63% yield and 1.60 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $145,598 over five years, and $4,854/yr in principal reduction supplements cash return. Total projected cumulative return: $233,998.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 5.0% |
| Monthly Cash Flow | $531 | $300 |
City averages based on Wildomar market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,791 |
| Total Monthly Debt Service | $3,050 |
| DSCR Ratio | 1.24x |
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.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92595, Wildomar, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,626 (100%) |
| Owner Occupied HU | 8,246 (70.9%) |
| Renter Occupied HU | 2,900 (24.9%) |
| Vacant Housing Units | 480 ( 4.1%) |
| Median Home Value | $615,743 |
| Average Home Value | $656,916 |
Housing Distribution
Address Breakdown
Residential
10,963
Single Family
9,969
Multi-Family
994
Businesses
534
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
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92595, Wildomar, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,626 (100%) |
| Owner Occupied HU | 8,246 (70.9%) |
| Renter Occupied HU | 2,900 (24.9%) |
| Vacant Housing Units | 480 ( 4.1%) |
| Median Home Value | $615,743 |
| Average Home Value | $656,916 |
Housing Distribution
Address Breakdown
Residential
10,963
Single Family
9,969
Multi-Family
994
Businesses
534
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A