Plan 2453 Modeled Plan, Villa Real at TerracinaLake ElsinoreCA92530
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 Lake Elsinore at Plan 2453 Modeled Plan, Villa Real at Terracina, Lake Elsinore, CA, 92530 uses $203,648 cash to close to unlock $8,070/yr annual cash flow and $672/mo monthly cash flow. Total monthly income runs $4,502/mo, and a $3,030/mo payment keeps the spread at $672/mo. Purchase price stands at $618,990, and rental yield measures 8.73% with $4,502/mo rent. Return on cash invested shows 24.02% in year one, and 5% annual appreciation builds toward $171,016 over five years. Five-year ROI reaches 124.87% and total cumulative return in cash records $254,302. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,502/mo property income covering a $3,030/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92530, Lake Elsinore, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,602 (100%) |
| Owner Occupied HU | 12,181 (62.1%) |
| Renter Occupied HU | 6,569 (33.5%) |
| Vacant Housing Units | 852 ( 4.3%) |
| Median Home Value | $565,012 |
| Average Home Value | $584,170 |
Housing Distribution
Address Breakdown
Residential
18,298
Single Family
17,734
Multi-Family
564
Businesses
1,161
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A