39879 Millbrook Way UNIT BMurrietaCA92563
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 39879 Millbrook Way UNIT B, Murrieta, CA, 92563 in Murrieta earns a 8.07% gross yield at $525,000. Rent of $3,533/mo nets $285/mo after the $2,361/mo mortgage. The 1.50 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $145,048 and $4,835/yr in equity accumulation project a total cumulative return of $217,408.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.0% |
| Monthly Cash Flow | $285 | $300 |
City averages based on Murrieta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,533 |
| Total Monthly Debt Service | $3,039 |
| DSCR Ratio | 1.16x |
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 2002
N/A 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
Townhouse
Built in 2002
N/A 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: Tyson Robinson • Trillion Real Estate
Mls Name: CRMLS
Mls ID: #SW25197341