39463 Napa Creek DrMurrietaCA92563
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 39463 Napa Creek Dr, Murrieta, CA, 92563 in Murrieta. Rental yield 5.64%. At $700,000 with 5.64% gross yield, current distributions are modest, but the 5% appreciation rate projects $193,397 in new equity by year five, complemented by $6,447/yr in principal paydown. Ziffy Mortgage's DSCR loan (1.04) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $198,386.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.6% | 6.0% |
| Monthly Cash Flow | $(1,041) | $300 |
City averages based on Murrieta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,289 |
| Total Monthly Debt Service | $4,052 |
| DSCR Ratio | 0.81x |
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.
Single Family
Built in 2003
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92563, Murrieta, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,748 (100%) |
| Owner Occupied HU | 17,170 (72.3%) |
| Renter Occupied HU | 5,754 (24.2%) |
| Vacant Housing Units | 824 ( 3.5%) |
| Median Home Value | $653,272 |
| Average Home Value | $692,437 |
Housing Distribution
Address Breakdown
Residential
22,985
Single Family
22,110
Multi-Family
875
Businesses
899
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 2003
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92563, Murrieta, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,748 (100%) |
| Owner Occupied HU | 17,170 (72.3%) |
| Renter Occupied HU | 5,754 (24.2%) |
| Vacant Housing Units | 824 ( 3.5%) |
| Median Home Value | $653,272 |
| Average Home Value | $692,437 |
Housing Distribution
Address Breakdown
Residential
22,985
Single Family
22,110
Multi-Family
875
Businesses
899
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew Schaeffer • Arrive Real Estate
Mls Name: CRMLS
Mls ID: #SW25177978