








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 Idyllwild at 54520 S Circle Dr, Idyllwild, CA, 92549 offers $5,500/mo rent that, after a $8,076/mo payment. Total monthly income is $5,500/mo. Return on cash invested measures 9.8% in year one, and rental yield stands at 4% at a $1,650,000 entry. Equity gained on principal adds $10,647/yr while 5% annual appreciation compounds into $455,865 by year five. Five-year ROI records 48.55% and total cumulative return in cash reaches $259,541. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,500/mo property income versus a $8,076/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1947
0.97 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 92549, Idyllwild, CA area.
| 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 |
Residential
1
Single Family
1
Multi-Family
0
Businesses
142
Date | Event | Price |
|---|---|---|
| 2024-06-12 | Listed for sale | $1,650,000 |
| 2022-06-22 | Listing removed | N/A |
| 2022-05-26 | Listed for sale | $1,950,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Meagan Greene • Compass
Mls Name: CLAW
Mls Provider:
Mls ID: #24-403523
Disclaimer: 2025 The MLS - Combined L.A. Westside MLS (CLAW). All rights reserved. Based on information from The MLS - Combined L.A. Westside MLS (CLAW as of 2025-02-12 23:24:23 PST. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.