654 W Main St APT B, Tustin, CA, 92780 | $19/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

654 W Main St APT B, Tustin, CA, 92780 | $19/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
693 sft

2540 Nolita, Irvine, CA, 92612

2 Bed
2 Bath
989 sft

355 Avocado St UNIT E1, Costa Mesa, CA, 92627

2 Bed
3 Bath
1239 sft

355 Avocado St #9-D-2, Costa Mesa, CA, 92627

2 Bed
3 Bath
1396 sft

789 W 18th St #E, Costa Mesa, CA, 92627

Nearby investment properties with comparable prices

2 Bed
2 Bath
1030 sft

11600 Warner Ave APT 632, Fountain Valley, CA, 92708

2 Bed
2 Bath
916 sft

12068 Sylvan Riv UNIT 60, Fountain Valley, CA, 92708

3 Bed
2 Bath
1170 sft

15500 Tustin Village Way APT 100, Tustin, CA, 92780

3 Bed
2 Bath
- sft

331 Mayflower Dr, Newport Beach, CA, 92660

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

Rental property for sale in Tustin at 654 W Main St APT B, Tustin, CA, 92780 priced at $559,900 converts $3,482/mo rent into $19/mo cash flow after a $2,740/mo obligation. Total monthly income equals $3,482/mo, and annual cash flow totals $225/yr on $184,207 invested. Return on cash invested prints 20.18% in year one, and rental yield reads 7.46% against a $559,900 entry. Equity gained on principal adds $3,613/yr, while 5% annual appreciation compiles into $154,690 by year five. Five-year ROI reaches 104.27% and total cumulative return in cash sums $192,082. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,482/mo property income covering a $2,740/mo payment, not borrower’s personal income.

Townhouse

Built in 1963

N/A lot

$N/A/sqft

No HOA

More details about the property

Have you always dreamed of living in a 2 bed, 2 bath condo that lives like a single-family home! Located in the heart of Tustin, this beautifully designed home offers comfortable living with all the space and privacy you been looking for. This single level floor welcomes you with an open-concept living area and a full kitchen that opens directly to a private patio; perfect for morning coffee or evening gatherings. Youll find two spacious bedrooms, a full bath, and convenient in-unit laundry. The home has a smart, functional layout that makes everyday living a breeze. Enjoy the perks of a well-maintained community, complete with a sparkling pool. Plus, you're just minutes from top shopping, dining, and easy freeway making weekend trips to the beach effortless. Whether you're looking for a place to call home or a smart investment, this Tustin gem has it all!

Neighborhood Data

Neighborhood data shown for ZIP Code: 92780, Tustin, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,643 (100%)
Owner Occupied HU	7,834 (42.0%)
Renter Occupied HU	10,189 (54.7%)
Vacant Housing Units	620 ( 3.3%)
Median Home Value	$878,171
Average Home Value	$891,218