935 Crescent DrVistaCA92084
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 Vista at 935 Crescent Dr, Vista, CA, 92084 listed at $919,000 pairs $6,236/mo rent with a $4,498/mo payment to leave $551/mo cash flow. Total monthly income runs $6,236/mo, and annual cash flow reaches $6,611/yr on $302,351 cash to close. Return on cash invested measures 22.25% in year one, and rental yield registers 8.14% at a $919,000 basis. Equity gained on principal adds $5,930/yr, and annual property appreciation at 5% supports $253,903 by year five. Five-year ROI tracks 115.33% and total cumulative return in cash totals $348,709. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,236/mo property income relative to a $4,498/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1976
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92084, Vista, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,920 (100%) |
| Owner Occupied HU | 9,184 (54.3%) |
| Renter Occupied HU | 6,954 (41.1%) |
| Vacant Housing Units | 782 ( 4.6%) |
| Median Home Value | $887,175 |
| Average Home Value | $961,265 |
Housing Distribution
Address Breakdown
Residential
15,817
Single Family
14,108
Multi-Family
1,709
Businesses
901
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Oscar Cifuentes • Re/Max Connections
Mls Name: CRMLS
Mls ID: #NDP2509345