55305 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 55305 S Circle Dr, Idyllwild, CA, 92549 offers a 11.65% rental yield on a $399,000 purchase with $3,874/mo rent. Total monthly income registers $3,874/mo, and a $1,953/mo payment leaves $1,406/mo available for distribution. Annual cash flow reaches $16,867/yr on $132,269 to close, and return on cash invested stands at 32.66% in year one. Equity gained on principal adds $2,575/yr while 5% annual appreciation supports $110,236 over five years. Portfolio math shows five-year ROI at 171.23% and total cumulative return in cash at $226,490. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,874/mo property income against a $1,953/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1979
6,970 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: Michelle McKay • Idyllwild Realty
Mls Name: CRMLS
Mls ID: #219140730DA