Residence 3 Plan, The Trails : LaurelSan DiegoCA92128
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 San Diego at Residence 3 Plan, The Trails: Laurel, San Diego, CA, 92128 priced at $982,900 converts $5,309/mo rent into after a $4,811/mo obligation. Total monthly income equals $5,309/mo. Return on cash invested prints 17.2% in year one, and rental yield reads 6.48% against a $982,900 entry. Equity gained on principal adds $6,343/yr, while 5% annual appreciation compiles into $271,557 by year five. Five-year ROI reaches 88.26% and total cumulative return in cash sums $285,419. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,309/mo property income covering a $4,811/mo payment, not borrower’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92128, San Diego, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,022 (100%) |
| Owner Occupied HU | 13,506 (64.2%) |
| Renter Occupied HU | 6,692 (31.8%) |
| Vacant Housing Units | 824 ( 3.9%) |
| Median Home Value | $937,973 |
| Average Home Value | $1,034,672 |
Housing Distribution
Address Breakdown
Residential
20,982
Single Family
14,404
Multi-Family
6,578
Businesses
1,072
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A