54795 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 54795 S Circle Dr, Idyllwild, CA, 92549 earns $972/mo cash flow from $3,521/mo rent with a $2,017/mo payment. Total monthly income totals $3,521/mo, and annual cash flow totals $11,662/yr on $136,578 capital. ROI tracks 28.45% on current figures, and rental yield reads 10.26% at a $412,000 purchase. Equity gained on principal adds $2,659/yr, and 5% annual appreciation supports $113,828 over five years. Five-year ROI reaches 148.62% and total cumulative return in cash sums $202,983. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,521/mo property income instead of your personal income.
Single Family
Built in 1941
6,969 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: Meagan Greene • Compass California, Inc.
Mls Name: Idyllwild MLS
Mls ID: #2010890
Disclaimer: Copyright Idyllwild Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.