1300 Villa Shores Dr #6BlytheCA92225
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeWhen a property's DSCR clears 1.5x, lenders and investors both pay attention. 1300 Villa Shores Dr #6, Blythe, CA, 92225 in Blythe achieves a 1.70 ratio at $125,000: $956/mo rent versus $562/mo debt service. Rental yield 9.18%. Ziffy Mortgage's no-W2 DSCR loan is purpose-built for assets like this. The 9.18% yield compounds alongside 5% annual appreciation projecting $34,535 in value. Total projected cumulative return: $26,179.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 7.0% |
| Monthly Cash Flow | $(367) | $1,200 |
City averages based on Blythe market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $956 |
| Total Monthly Debt Service | $1,274 |
| DSCR Ratio | 0.75x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Manufactured
Built in N/A
N/A lot
$N/A/sqft
$550 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92225, Blythe, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,587 (100%) |
| Owner Occupied HU | 2,946 (38.8%) |
| Renter Occupied HU | 2,588 (34.1%) |
| Vacant Housing Units | 2,053 (27.1%) |
| Median Home Value | $194,503 |
| Average Home Value | $278,115 |
Housing Distribution
Address Breakdown
Residential
5,928
Single Family
5,223
Multi-Family
705
Businesses
369
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
Manufactured
Built in N/A
N/A lot
$N/A/sqft
$550 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92225, Blythe, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,587 (100%) |
| Owner Occupied HU | 2,946 (38.8%) |
| Renter Occupied HU | 2,588 (34.1%) |
| Vacant Housing Units | 2,053 (27.1%) |
| Median Home Value | $194,503 |
| Average Home Value | $278,115 |
Housing Distribution
Address Breakdown
Residential
5,928
Single Family
5,223
Multi-Family
705
Businesses
369
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A