6290 Hilltop DrDunsmuirCA96025
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 6290 Hilltop Dr, Dunsmuir, CA, 96025 in Dunsmuir worth modelling. At $109,000 with a 9.3% gross yield, the $1,916/mo rent leaves $171/mo after the $490/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 3.91 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $30,115 by year five; $1,004/yr in principal reduction adds further equity. Total projected return: $121,281.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 5.0% |
| Monthly Cash Flow | $171 | $200 |
City averages based on Dunsmuir market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,916 |
| Total Monthly Debt Service | $631 |
| DSCR Ratio | 3.04x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in N/A
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96025, Dunsmuir, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,481 (100%) |
| Owner Occupied HU | 616 (41.6%) |
| Renter Occupied HU | 415 (28.0%) |
| Vacant Housing Units | 450 (30.4%) |
| Median Home Value | $321,429 |
| Average Home Value | $363,713 |
Housing Distribution
Address Breakdown
Residential
1,009
Single Family
976
Multi-Family
33
Businesses
82
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
Single Family
Built in N/A
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 96025, Dunsmuir, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,481 (100%) |
| Owner Occupied HU | 616 (41.6%) |
| Renter Occupied HU | 415 (28.0%) |
| Vacant Housing Units | 450 (30.4%) |
| Median Home Value | $321,429 |
| Average Home Value | $363,713 |
Housing Distribution
Address Breakdown
Residential
1,009
Single Family
976
Multi-Family
33
Businesses
82
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristina Jones • Alpine Realty, Inc
Mls Name: SMLS
Mls Provider:
Mls ID: #20250358
Disclaimer: 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.