1650 Smoketree Ave S #1-204, Lake Havasu City, AZ, 86403 | $151/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1428 sft

37245 Bay View Ln, Parker, AZ, 85344

3 Bed
2 Bath
1568 sft

2835 Hillcrest Dr, Parker, AZ, 85344

3 Bed
3 Bath
1764 sft

3694 Tehachapi Dr, Lake Havasu City, AZ, 86404

2 Bed
2 Bath
1350 sft

80 Aspen Dr APT 101, Lake Havasu City, AZ, 86403

Nearby investment properties with comparable prices

2 Bed
2 Bath
1056 sft

1550 Daniel Dr, Lake Havasu City, AZ, 86404

2 Bed
1 Bath
994 sft

1763 Los Lagos Dr, Lake Havasu City, AZ, 86403

1 Bed
1 Bath
407 sft

1905 E Victoria Farms Rd #137, Lake Havasu City, AZ, 86404

2 Bed
2 Bath
1307 sft

500 Lake Havasu Ave N #B-4, Lake Havasu City, AZ, 86403

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Lake Havasu City at 1650 Smoketree Ave S #1-204, Lake Havasu City, AZ, 86403 generates $2,194/mo in rent and, after a $1,400/mo payment, leaves $151/mo in cash flow. Total monthly income is $2,194/mo, and annual cash flow is $1,815/yr on $94,809 invested. Return on cash invested sits at 21.82% in year one, and rental yield is 9.21% on a $286,000 entry. Equity gained on principal adds $1,846/yr, while 5% annual appreciation builds toward $79,017 over five years. Five-year ROI reaches 114.4% and total cumulative return in cash sums $108,464. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,194/mo property income rather than buyer’s personal income.

Condo

Built in 1990

871.20 sqft lot

$N/A/sqft

$352 monthly HOA