Residence 1 Plan, Magnolia at The Fairways, Beaumont, CA, 92223 | $2,654/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1750 sft

35582 Rodeo Rd, Yucaipa, CA, 92399

6 Bed
3 Bath
4084 sft

1672 Torino St, Redlands, CA, 92374

3 Bed
3 Bath
1874 sft

12840 Dolomite Ln, Moreno Valley, CA, 92555

3 Bed
3 Bath
1874 sft

27130 Dolostone Way, Moreno Valley, CA, 92555

Nearby investment properties with comparable prices

2 Bed
2 Bath
1301 sft

851 W Mirada Rd, San Bernardino, CA, 92405

3 Bed
1 Bath
950 sft

1339 W 11th St, San Bernardino, CA, 92411

3 Bed
2 Bath
1450 sft

28850 Wee Burn Way, Sun City, CA, 92586

2 Bed
1 Bath
866 sft

1829 Springtree Dr, Perris, CA, 92571

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 Beaumont at Residence 1 Plan, Magnolia at The Fairways, Beaumont, CA, 92223 offers a 13.44% rental yield on a $529,000 purchase with $5,926/mo rent. Total monthly income registers $5,926/mo, and a $2,589/mo payment leaves $2,654/mo available for distribution. Annual cash flow reaches $31,844/yr on $174,041 to close, and return on cash invested stands at 38.36% in year one. Equity gained on principal adds $3,414/yr while 5% annual appreciation supports $146,153 over five years. Portfolio math shows five-year ROI at 201.73% and total cumulative return in cash at $351,089. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,926/mo property income against a $2,589/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 92223, Beaumont, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	22,637 (100%)
Owner Occupied HU	17,755 (78.4%)
Renter Occupied HU	4,127 (18.2%)
Vacant Housing Units	755 ( 3.3%)
Median Home Value	$576,247
Average Home Value	$598,678