2100 Del Rey DrBullhead CityAZ86442
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.03% yield at 2100 Del Rey Dr, Bullhead City, AZ, 86442 in Bullhead City is solid, but the $495/mo payment compresses net cash flow to $178/mo at $110,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $30,391 by year five, and $1,013/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.67) without U.S. income documentation. Total projected return: $53,041.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.5% |
| Monthly Cash Flow | $178 | $850 |
City averages based on Bullhead City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $828 |
| Total Monthly Debt Service | $606 |
| DSCR Ratio | 1.37x |
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.
Manufactured
Built in 1971
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86442, Bullhead City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,828 (100%) |
| Owner Occupied HU | 10,968 (52.7%) |
| Renter Occupied HU | 5,404 (25.9%) |
| Vacant Housing Units | 4,456 (21.4%) |
| Median Home Value | $201,668 |
| Average Home Value | $262,461 |
Housing Distribution
Address Breakdown
Residential
16,981
Single Family
13,597
Multi-Family
3,384
Businesses
884
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 1971
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86442, Bullhead City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,828 (100%) |
| Owner Occupied HU | 10,968 (52.7%) |
| Renter Occupied HU | 5,404 (25.9%) |
| Vacant Housing Units | 4,456 (21.4%) |
| Median Home Value | $201,668 |
| Average Home Value | $262,461 |
Housing Distribution
Address Breakdown
Residential
16,981
Single Family
13,597
Multi-Family
3,384
Businesses
884
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sheila Kennedy • Ms Bullhead City Real Estate
Mls Name: WARDEX
Mls Provider:
Mls ID: #019516
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.