4120 Willow Trl, Frazier Park, CA, 93225 | $1,170/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1560 sft

929 Woodrow Way, Frazier Park, CA, 93225

3 Bed
1 Bath
1170 sft

3442 Minnesota Trl, Frazier Park, CA, 93225

2 Bed
1 Bath
1284 sft

2720 Arctic Dr, Pine Mountain Club, CA, 93222

3 Bed
2 Bath
1296 sft

6613 Ivins Dr, Frazier Park, CA, 93225

Nearby investment properties with comparable prices

2 Bed
2 Bath
1100 sft

3642 Main Trl, Frazier Park, CA, 93225

2 Bed
1 Bath
636 sft

3917 Oregon Dr, Frazier Park, CA, 93225

2 Bed
1 Bath
661 sft

4124 Spruce Trl, Frazier Park, CA, 93225

1 Bed
1 Bath
600 sft

16416 Huron Dr, Pine Mountain Club, CA, 93222

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Frazier Park at 4120 Willow Trl, Frazier Park, CA, 93225 uses $76,245 cash to close to unlock $14,038/yr annual cash flow and $1,170/mo monthly cash flow. Total monthly income runs $2,623/mo, and a $1,126/mo payment keeps the spread at $1,170/mo. Purchase price stands at $230,000, and rental yield measures 13.69% with $2,623/mo rent. Return on cash invested shows 38.32% in year one, and 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 201.75% and total cumulative return in cash records $153,823. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,623/mo property income covering a $1,126/mo payment rather than investor’s personal income.

Single Family

Built in 1990

3,484 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 93225, Frazier Park, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,279 (100%)
Owner Occupied HU	1,673 (51.0%)
Renter Occupied HU	722 (22.0%)
Vacant Housing Units	884 (27.0%)
Median Home Value	$373,217
Average Home Value	$408,993