Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in San Clemente at 404 Ebb Tide Dr, San Clemente, CA, 92672 priced at $490,000 pairs $4,564/mo rent with $1,533/mo cash flow after a $2,398/mo payment. Total monthly income equals $4,564/mo, and annual cash flow comes to $18,397/yr on $162,435 invested. Return on cash invested is 31.23% in year one, and rental yield stands at 11.18% on a $490,000 basis. Equity gained on principal adds $3,162/yr, and 5% annual appreciation accumulates to $135,378 by year five. Five-year ROI measures 163.59% and total cumulative return in cash reaches $265,728. For financing, Ziffy Mortgage’s DSCR program evaluates $4,564/mo property income against a $2,398/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1962
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 92672, San Clemente, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,436 (100%) |
| Owner Occupied HU | 7,597 (43.6%) |
| Renter Occupied HU | 7,886 (45.2%) |
| Vacant Housing Units | 1,953 (11.2%) |
| Median Home Value | $1,510,683 |
| Average Home Value | $1,527,831 |
Residential
17,065
Single Family
13,709
Multi-Family
3,356
Businesses
1,348
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Joe Johnston • Pacific Sotheby's Int'l Realty
Mls Name: CRMLS
Mls ID: #NDP2511129
