Residence 2079 Plan, Augusta 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
Rental property for sale in Beaumont at Residence 2079 Plan, Augusta at The Fairways, Beaumont, CA, 92223 generates $4,320/mo in rent and, after a $2,951/mo payment, leaves $590/mo in cash flow. Total monthly income is $4,320/mo, and annual cash flow is $7,082/yr on $198,376 invested. Return on cash invested sits at 23.63% in year one, and rental yield is 8.6% on a $602,966 entry. Equity gained on principal adds $3,891/yr, while 5% annual appreciation builds toward $166,588 over five years. Five-year ROI reaches 122.78% and total cumulative return in cash sums $243,559. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,320/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
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: Online Sales Concierge - Augusta • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A