Residence 3 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
Rental property for sale in Beaumont at Residence 3 Plan, Holly at The Fairways, Beaumont, CA, 92223 priced at $623,000 pairs $7,004/mo rent with $3,150/mo cash flow after a $3,049/mo payment. Total monthly income equals $7,004/mo, and annual cash flow comes to $37,803/yr on $204,967 invested. Return on cash invested is 38.5% in year one, and rental yield stands at 13.49% on a $623,000 basis. Equity gained on principal adds $4,020/yr, and 5% annual appreciation accumulates to $172,123 by year five. Five-year ROI measures 202.53% and total cumulative return in cash reaches $415,113. For financing, Ziffy Mortgage’s DSCR program evaluates $7,004/mo property income against a $3,049/mo payment instead of your W2s, 1099s, or 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 |
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