








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,134/mo, and a $3,309/mo payment. Purchase price stands at $675,990, and rental yield measures 5.56% with $3,134/mo rent. Return on cash invested shows 14.4% in year one, and 5% annual appreciation builds toward $186,764 over five years. Five-year ROI reaches 73.28% and total cumulative return in cash records $162,985. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,134/mo property income covering a $3,309/mo payment rather than investor’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 92503, Riverside, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,185 (100%) |
| Owner Occupied HU | 17,443 (61.9%) |
| Renter Occupied HU | 9,973 (35.4%) |
| Vacant Housing Units | 769 ( 2.7%) |
| Median Home Value | $622,831 |
| Average Home Value | $668,541 |
Residential
26,748
Single Family
22,884
Multi-Family
3,864
Businesses
2,258
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Wesley Bennett • BMC REALTY ADVISORS
Mls Name: CRMLS
Mls ID: #CV25265535