54159 S Circle DrIdyllwildCA92549
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 54159 S Circle Dr, Idyllwild, CA, 92549 with 5% annual appreciation on a $585,000 basis while $6,004/mo rent supports operations. Total monthly income totals $6,004/mo and a $2,863/mo payment preserves $2,365/mo for cash returns. Annual cash flow comes to $28,385/yr on $192,465 deployed, and return on cash invested reaches 34.81% in year one. Equity gained on principal adds $3,775/yr, and five-year appreciation sums $161,625 alongside rental yield of 12.32%. Five-year ROI measures 182.76% and total cumulative return in cash totals $351,750.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,004/mo property income versus a $2,863/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1961
10,019 sqft lot
$N/A/sqft
No 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: Sean Crosier • Homepie, Inc
Mls Name: My State MLS
Mls ID: #11255109