40751 N Shore Dr #12FawnskinCA92333
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 40751 N Shore Dr #12, Fawnskin, CA, 92333 in Fawnskin hard to pass up. The 26.9% gross yield on a $199,000 purchase results in $4,462/mo in rent and $2,906/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (4.99). Annual cash flow of $34,866, five-year appreciation of $54,980, and $1,833/yr in equity build-up combine for a projected total cumulative return of $263,850.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 26.9% | 7.0% |
| Monthly Cash Flow | $2,906 | $1,200 |
City averages based on Fawnskin market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,462 |
| Total Monthly Debt Service | $1,477 |
| DSCR Ratio | 3.02x |
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.
Lot
Built in N/A
2,658 sqft lot
$N/A/sqft
$325 monthly 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
Lot
Built in N/A
2,658 sqft lot
$N/A/sqft
$325 monthly 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