52901 Pine Cove Rd #45IdyllwildCA92549
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
Investment Highlights
Investment property for sale in Idyllwild at 52901 Pine Cove Rd #45, Idyllwild, CA, 92549 offers a 8.8% rental yield on a $269,900 purchase with $1,980/mo rent. Total monthly income registers $1,980/mo, and a $1,321/mo payment leaves $10/mo available for distribution. Annual cash flow reaches $125/yr on $89,472 to close, and return on cash invested stands at 20.05% in year one. Equity gained on principal adds $1,742/yr while 5% annual appreciation supports $74,568 over five years. Portfolio math shows five-year ROI at 105.06% and total cumulative return in cash at $94,002. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,980/mo property income against a $1,321/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2024
N/A lot
$N/A/sqft
$300 month HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92549, Idyllwild, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,024 (100%) |
| Owner Occupied HU | 1,377 (34.2%) |
| Renter Occupied HU | 561 (13.9%) |
| Vacant Housing Units | 2,086 (51.8%) |
| Median Home Value | $625,223 |
| Average Home Value | $705,826 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
142
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Yost • Idyllwild Realty-North Circle Office
Mls Name: Idyllwild MLS
Mls ID: #2010947
Disclaimer: Copyright Idyllwild Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.