8202 Beaver Lake DrSan DiegoCA92119
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 8202 Beaver Lake Dr, San Diego, CA, 92119 in San Diego: $6,053/mo in rent, $1,019/mo in net income, 8.93% gross yield, 1.65 DSCR, all at $813,700. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $224,810 in appreciation and $7,494/yr in principal paydown projects total cumulative return of $374,106.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 4.8% |
| Monthly Cash Flow | $1,019 | $1,850 |
City averages based on San Diego market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,053 |
| Total Monthly Debt Service | $4,710 |
| DSCR Ratio | 1.29x |
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 1960
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92119, San Diego, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,813 (100%) |
| Owner Occupied HU | 6,646 (67.7%) |
| Renter Occupied HU | 2,879 (29.3%) |
| Vacant Housing Units | 288 ( 2.9%) |
| Median Home Value | $878,628 |
| Average Home Value | $932,740 |
Housing Distribution
Address Breakdown
Residential
9,811
Single Family
7,802
Multi-Family
2,009
Businesses
200
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 1960
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92119, San Diego, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,813 (100%) |
| Owner Occupied HU | 6,646 (67.7%) |
| Renter Occupied HU | 2,879 (29.3%) |
| Vacant Housing Units | 288 ( 2.9%) |
| Median Home Value | $878,628 |
| Average Home Value | $932,740 |
Housing Distribution
Address Breakdown
Residential
9,811
Single Family
7,802
Multi-Family
2,009
Businesses
200
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Lloyd • Lloyd Realty Group
Mls Name: SDMLS
Mls Provider:
Mls ID: #250039361
Disclaimer: This information is deemed reliable but not guaranteed. You should rely on this information only to decide whether or not to further investigate a particular property. BEFORE MAKING ANY OTHER DECISION, YOU SHOULD PERSONALLY INVESTIGATE THE FACTS (e.g. square footage and lot size) with the assistance of an appropriate professional. You may use this information only to identify properties you may be interested in investigating further. All uses except for personal, noncommercial use in accordance with the foregoing purpose are prohibited. Redistribution or copying of this information, any photographs or video tours is strictly prohibited. This information is derived from the Internet Data Exchange (IDX) service provided by San Diego MLS. Displayed property listings may be held by a brokerage firm other than the broker and/or agent responsible for this display. The information and any photographs and video tours and the compilation from which they are derived is protected by copyright. Compilation 2025 San Diego MLS.