Residence 1705 Plan, Heritage PlaceHemetCA92543
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 Hemet at Residence 1705 Plan, Heritage Place, Hemet, CA, 92543 priced at $492,990 converts $4,361/mo rent into $1,311/mo cash flow after a $2,413/mo obligation. Total monthly income equals $4,361/mo, and annual cash flow totals $15,735/yr on $163,426 invested. Return on cash invested prints 29.54% in year one, and rental yield reads 10.62% against a $492,990 entry. Equity gained on principal adds $3,181/yr, while 5% annual appreciation compiles into $136,204 by year five. Five-year ROI reaches 154.49% and total cumulative return in cash sums $252,471. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,361/mo property income covering a $2,413/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92543, Hemet, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,719 (100%) |
| Owner Occupied HU | 7,942 (50.5%) |
| Renter Occupied HU | 6,790 (43.2%) |
| Vacant Housing Units | 987 ( 6.3%) |
| Median Home Value | $255,843 |
| Average Home Value | $384,346 |
Housing Distribution
Address Breakdown
Residential
15,215
Single Family
12,657
Multi-Family
2,558
Businesses
904
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Sales Concierge - Heritage Place • D.R. Horton - SoCal South
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A