1234 W 20th PlYumaAZ85364
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 1234 W 20th Pl, Yuma, AZ, 85364 in Yuma deserves attention. This $130,000 property earns $1,858/mo in rent, a 17.15% gross yield, and nets $1,089/mo after the $585/mo payment. DSCR 3.18 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $35,917 compounds alongside $1,197/yr in yearly equity build, for a total cumulative return of $119,225.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.2% | 5.8% |
| Monthly Cash Flow | $1,089 | $420 |
City averages based on Yuma market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,858 |
| Total Monthly Debt Service | $717 |
| DSCR Ratio | 2.59x |
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.
Townhouse
Built in 1976
8,254 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85364, Yuma, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,957 (100%) |
| Owner Occupied HU | 16,363 (52.9%) |
| Renter Occupied HU | 10,328 (33.4%) |
| Vacant Housing Units | 4,266 (13.8%) |
| Median Home Value | $258,447 |
| Average Home Value | $261,148 |
Housing Distribution
Address Breakdown
Residential
26,652
Single Family
22,178
Multi-Family
4,474
Businesses
1,801
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
Townhouse
Built in 1976
8,254 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85364, Yuma, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,957 (100%) |
| Owner Occupied HU | 16,363 (52.9%) |
| Renter Occupied HU | 10,328 (33.4%) |
| Vacant Housing Units | 4,266 (13.8%) |
| Median Home Value | $258,447 |
| Average Home Value | $261,148 |
Housing Distribution
Address Breakdown
Residential
26,652
Single Family
22,178
Multi-Family
4,474
Businesses
1,801
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Patti Bourelle • Keller Williams Realty Yuma
Mls Name: YARMLS
Mls Provider:
Mls ID: #20252317
Disclaimer: This data is provided by the Yuma Association of REALTORS, Inc. Multiple Listing Service. Real Estate listings held by brokerage firms other than Zillow, Inc. are marked with the Broker Reciprocity(SM) logo or the Broker Reciprocity thumbnail logo. This information is deemed reliable, but not guaranteed.