1208 S Lillian DrBarstowCA92311
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1208 S Lillian Dr, Barstow, CA, 92311 in Barstow speaks for itself: 15.21% gross on a $270,000 price, generating $3,422/mo in rent and $1,752/mo in net income after the $1,214/mo debt service. DSCR 2.82, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $21,026 stacks alongside $74,596 in projected five-year appreciation and $2,487/yr in principal reduction. Projected total cumulative return: $215,153.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.2% | 9.0% |
| Monthly Cash Flow | $1,752 | $300 |
City averages based on Barstow market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,422 |
| Total Monthly Debt Service | $1,563 |
| DSCR Ratio | 2.19x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1960
8,060 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92311, Barstow, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,211 (100%) |
| Owner Occupied HU | 6,044 (45.7%) |
| Renter Occupied HU | 6,061 (45.9%) |
| Vacant Housing Units | 1,106 ( 8.4%) |
| Median Home Value | $198,238 |
| Average Home Value | $305,671 |
Housing Distribution
Address Breakdown
Residential
12,052
Single Family
11,302
Multi-Family
750
Businesses
743
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
Single Family
Built in 1960
8,060 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92311, Barstow, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,211 (100%) |
| Owner Occupied HU | 6,044 (45.7%) |
| Renter Occupied HU | 6,061 (45.9%) |
| Vacant Housing Units | 1,106 ( 8.4%) |
| Median Home Value | $198,238 |
| Average Home Value | $305,671 |
Housing Distribution
Address Breakdown
Residential
12,052
Single Family
11,302
Multi-Family
750
Businesses
743
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices