702 Terra BellaIrvineCA92602
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 Irvine at 702 Terra Bella, Irvine, CA, 92602 offers a 11.41% rental yield on a $538,088 purchase with $5,118/mo rent. Total monthly income registers $5,118/mo, and a $2,634/mo payment leaves $1,617/mo available for distribution. Annual cash flow reaches $19,407/yr on $177,031 to close, and return on cash invested stands at 31.02% in year one. Equity gained on principal adds $3,472/yr while 5% annual appreciation supports $148,664 over five years. Portfolio math shows five-year ROI at 162.84% and total cumulative return in cash at $288,278. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,118/mo property income against a $2,634/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2000
0.97 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92602, Irvine, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,965 (100%) |
| Owner Occupied HU | 6,028 (50.4%) |
| Renter Occupied HU | 4,980 (41.6%) |
| Vacant Housing Units | 957 ( 8.0%) |
| Median Home Value | $1,421,741 |
| Average Home Value | $1,476,596 |
Housing Distribution
Address Breakdown
Residential
11,610
Single Family
8,344
Multi-Family
3,266
Businesses
1,280
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A