Residence 1 Plan, The JessupTustinCA92780
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
Rental property for sale in Tustin at Residence 1 Plan, The Jessup, Tustin, CA, 92780 offers $8,578/mo rent that, after a $6,196/mo payment, leaves $448/mo cash flow. Total monthly income is $8,578/mo, and annual cash flow is $5,373/yr on $410,181 cash. Return on cash invested measures 21.68% in year one, and rental yield stands at 8.13% at a $1,265,990 entry. Equity gained on principal adds $8,169/yr while 5% annual appreciation compounds into $349,770 by year five. Five-year ROI records 112.55% and total cumulative return in cash reaches $461,658. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $8,578/mo property income versus a $6,196/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
$299 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92780, Tustin, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,643 (100%) |
| Owner Occupied HU | 7,834 (42.0%) |
| Renter Occupied HU | 10,189 (54.7%) |
| Vacant Housing Units | 620 ( 3.3%) |
| Median Home Value | $878,171 |
| Average Home Value | $891,218 |
Housing Distribution
Address Breakdown
Residential
18,698
Single Family
13,817
Multi-Family
4,881
Businesses
3,252
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Intracorp Homes
Mls Name: Intracorp
Mls Provider:
Mls ID: #N/A