Plan 1 Plan, Willow at Rienda, G3mzkp Rancho Mission Viejo, CA, 92694 | $1,241/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2647 sft

195 Sash, Irvine, CA, 92618

5 Bed
3 Bath
2322 sft

19385 Live Oak Ln, Lake Elsinore, CA, 92530

3 Bed
3 Bath
1417 sft

13791 Browning Ave #7, Tustin, CA, 92780

2 Bed
3 Bath
1338 sft

14 Pamplona, Aliso Viejo, CA, 92656

Nearby investment properties with comparable prices

3 Bed
2 Bath
1663 sft

4548 Avellino Pl, Lake Elsinore, CA, 92530

3 Bed
2 Bath
1428 sft

15161 Etienne St, Lake Elsinore, CA, 92530

2 Bed
2 Bath
1957 sft

5200-5200 Irvine Blvd #21, Irvine, CA, 92620

3 Bed
2 Bath
1742 sft

842 Porta Marina Ln, Lake Elsinore, CA, 92530

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

Investment property for sale in G3mzkp Rancho Mission Viejo at Plan 1 Plan, Willow at Rienda, G3mzkp Rancho Mission Viejo, CA, 92694 offers a 9.64% rental yield on a $672,366 purchase with $5,400/mo rent. Total monthly income registers $5,400/mo, and a $3,291/mo payment leaves $1,241/mo available for distribution. Annual cash flow reaches $14,886/yr on $221,208 to close, and return on cash invested stands at 26.79% in year one. Equity gained on principal adds $4,339/yr while 5% annual appreciation supports $185,762 over five years. Portfolio math shows five-year ROI at 139.71% and total cumulative return in cash at $309,052. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,400/mo property income against a $3,291/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 92694, Ladera Ranch, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,491 (100%)
Owner Occupied HU	8,776 (70.3%)
Renter Occupied HU	3,093 (24.8%)
Vacant Housing Units	622 ( 5.0%)
Median Home Value	$1,238,127
Average Home Value	$1,295,831