14811 Elizabeth Lake RdLake HughesCA93532
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt $395,000, 14811 Elizabeth Lake Rd, Lake Hughes, CA, 93532 in Lake Hughes generates $2,633/mo in rent (8% yield) but nets only $189/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.48) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $109,131. Total projected return: $161,976.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.0% |
| Monthly Cash Flow | $189 | $1,500 |
City averages based on Lake Hughes market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,633 |
| Total Monthly Debt Service | $2,286 |
| DSCR Ratio | 1.15x |
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 1982
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93532, Lake Hughes, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,187 (100%) |
| Owner Occupied HU | 830 (69.9%) |
| Renter Occupied HU | 210 (17.7%) |
| Vacant Housing Units | 147 (12.4%) |
| Median Home Value | $643,172 |
| Average Home Value | $720,864 |
Housing Distribution
Address Breakdown
Residential
648
Single Family
647
Multi-Family
1
Businesses
56
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 1982
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 93532, Lake Hughes, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,187 (100%) |
| Owner Occupied HU | 830 (69.9%) |
| Renter Occupied HU | 210 (17.7%) |
| Vacant Housing Units | 147 (12.4%) |
| Median Home Value | $643,172 |
| Average Home Value | $720,864 |
Housing Distribution
Address Breakdown
Residential
648
Single Family
647
Multi-Family
1
Businesses
56
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Teri L Gordon • Teri Gordon Real Estate
Mls Name: GAVAR
Mls ID: #25005113