2200 Model Plan, Viewpoint EstatesLake 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 2200 Model Plan, Viewpoint Estates, Lake Havasu City, AZ, 86404 priced at $625,000 converts $3,905/mo rent into $131/mo cash flow after a $3,059/mo obligation. Total monthly income equals $3,905/mo, and annual cash flow totals $1,567/yr on $205,625 invested. Return on cash invested prints 20.82% in year one, and rental yield reads 7.5% against a $625,000 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation compiles into $172,676 by year five. Five-year ROI reaches 107.51% and total cumulative return in cash sums $221,077. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,905/mo property income covering a $3,059/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$80 monthly 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: N/A • Meridian Custom Builders
Mls Name: The A-Team Real Estate Professionals - C
Mls Provider:
Mls ID: #N/A