Pine Crest Ave, Idyllwild, CA, 92549 | $1,777/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1349 sft

140 S Thompson St, Hemet, CA, 92543

2 Bed
2 Bath
1536 sft

25347 W Posey Dr, Hemet, CA, 92544

- Bed
- Bath
- sft

54790 N Circle Dr, Idyllwild, CA, 92549

2 Bed
2 Bath
1440 sft

1750 San Marcos Dr, Hemet, CA, 92545

Nearby investment properties with comparable prices

1 Bed
1 Bath
707 sft

69801 Ramon Rd #20, Cathedral City, CA, 92234

2 Bed
2 Bath
1248 sft

3800 W Wilson St SPC 104, Banning, CA, 92220

1 Bed
2 Bath
1060 sft

169 Balboa Dr, Palm Springs, CA, 92264

2 Bed
2 Bath
- sft

44725 State Highway 74 SPACE 174, Hemet, CA, 92544

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 Idyllwild at Pine Crest Ave, Idyllwild, CA, 92549 offers $2,395/mo rent that, after a $489/mo payment, leaves $1,777/mo cash flow. Total monthly income is $2,395/mo, and annual cash flow is $21,322/yr on $33,150 cash. Return on cash invested measures 84.23% in year one, and rental yield stands at 28.74% at a $100,000 entry. Equity gained on principal adds $645/yr while 5% annual appreciation compounds into $27,628 by year five. Five-year ROI records 447.76% and total cumulative return in cash reaches $148,432. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,395/mo property income versus a $489/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Lot

Built in N/A

0.25 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 92549, Idyllwild, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,024 (100%)
Owner Occupied HU	1,377 (34.2%)
Renter Occupied HU	561 (13.9%)
Vacant Housing Units	2,086 (51.8%)
Median Home Value	$625,223
Average Home Value	$705,826