39102 Rim Of The World DrFawnskinCA92333
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 39102 Rim Of The World Dr, Fawnskin, CA, 92333 in Fawnskin. Priced at $330,000, it generates $3,584/mo in gross rent and $1,543/mo in net monthly cash flow, a 13.03% yield that comfortably supports the 2.42 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $18,516. Five-year appreciation: $91,173. Equity from principal paydown: $3,039/yr. Total projected cumulative return: $224,391.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13% | 7.0% |
| Monthly Cash Flow | $1,543 | $1,200 |
City averages based on Fawnskin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,584 |
| Total Monthly Debt Service | $1,910 |
| DSCR Ratio | 1.88x |
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 1942
9,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92333, Fawnskin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 832 (100%) |
| Owner Occupied HU | 170 (20.4%) |
| Renter Occupied HU | 63 ( 7.6%) |
| Vacant Housing Units | 599 (72.0%) |
| Median Home Value | $875,000 |
| Average Home Value | $851,412 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
24
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 1942
9,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92333, Fawnskin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 832 (100%) |
| Owner Occupied HU | 170 (20.4%) |
| Renter Occupied HU | 63 ( 7.6%) |
| Vacant Housing Units | 599 (72.0%) |
| Median Home Value | $875,000 |
| Average Home Value | $851,412 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
24
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices