Residence 2 Plan, Holly at The FairwaysBeaumontCA92223
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 Beaumont at Residence 2 Plan, Holly at The Fairways, Beaumont, CA, 92223 uses $207,270 cash to close to unlock $31,611/yr annual cash flow and $2,634/mo monthly cash flow. Total monthly income runs $6,532/mo, and a $3,084/mo payment keeps the spread at $2,634/mo. Purchase price stands at $630,000, and rental yield measures 12.44% with $6,532/mo rent. Return on cash invested shows 35.31% in year one, and 5% annual appreciation builds toward $174,057 over five years. Five-year ROI reaches 185.42% and total cumulative return in cash records $384,310. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,532/mo property income covering a $3,084/mo payment rather than investor’s personal income.
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 |
Housing Distribution
Address Breakdown
Residential
21,705
Single Family
20,067
Multi-Family
1,638
Businesses
904
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tonie Deloney • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A