1981 Bayshore RdLake Havasu CityAZ86404
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
Investment Highlights
Rental property for sale in Lake Havasu City at 1981 Bayshore Rd, Lake Havasu City, AZ, 86404 priced at $195,000 converts $1,508/mo rent into $356/mo cash flow after a $954/mo obligation. Total monthly income equals $1,508/mo, and annual cash flow totals $4,269/yr on $64,643 invested. Return on cash invested prints 26.51% in year one, and rental yield reads 9.28% against a $195,000 entry. Equity gained on principal adds $1,258/yr, while 5% annual appreciation compiles into $53,875 by year five. Five-year ROI reaches 137.89% and total cumulative return in cash sums $89,134. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,508/mo property income covering a $954/mo payment, not borrower’s personal income.
Manufactured
Built in 1973
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86404, Lake Havasu City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,646 (100%) |
| Owner Occupied HU | 7,575 (59.9%) |
| Renter Occupied HU | 1,743 (13.8%) |
| Vacant Housing Units | 3,328 (26.3%) |
| Median Home Value | $465,210 |
| Average Home Value | $510,466 |
Housing Distribution
Address Breakdown
Residential
10,995
Single Family
10,093
Multi-Family
902
Businesses
220
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Edward Pierce • HomeSmart River Realty
Mls Name: Lake Havasu AOR
Mls ID: #1037082