54905 N Circle Dr, Idyllwild, CA, 92549 | 3.64% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

1 Bed
1 Bath
797 sft

505 S Farrell Dr UNIT A2, Palm Springs, CA, 92264

1 Bed
1 Bath
858 sft

2530 N Whitewater Club Dr UNIT A, Palm Springs, CA, 92262

2 Bed
2 Bath
1440 sft

45521 State Highway 74 Ave #74, Hemet, CA, 92544

2 Bed
2 Bath
1023 sft

610 S Santa Fe St APT 2, Hemet, CA, 92543

Nearby investment properties with comparable prices

Daybreak Plan, Del Webb Explore Palm Desert

3 Bed
3 Bath
2350 sft

Daybreak Plan, Del Webb Explore Palm Desert, Palm Desert, CA, 92211

Currently Rented+ 1 more

4 Bed
2 Bath
1328 sft

826 Arroyo Vista Dr, Palm Springs, CA, 92264

4 Bed
3 Bath
1883 sft

68148 Verano Rd, Cathedral City, CA, 92234

3 Bed
2 Bath
1687 sft

2890 E San Marino Rd, Palm Springs, CA, 92262

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 Idyllwild at 54905 N Circle Dr, Idyllwild, CA, 92549 listed at $849,900 pairs $2,575/mo rent with a $4,160/mo payment. Total monthly income runs $2,575/mo. Return on cash invested measures 8.55% in year one, and rental yield registers 3.64% at a $849,900 basis. Equity gained on principal adds $5,484/yr, and annual property appreciation at 5% supports $234,812 by year five. Five-year ROI tracks 41.88% and total cumulative return in cash totals $117,110. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,575/mo property income relative to a $4,160/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1966

N/A 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