2399 Stonecrest DrBullhead CityAZ86442
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 2399 Stonecrest Dr, Bullhead City, AZ, 86442 in Bullhead City. At $254,900 it earns $1,806/mo in rent and distributes $220/mo to the owner after the $1,146/mo payment, a consistent 8.5% yield. DSCR 1.58 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $70,424 in value; $2,348/yr in principal paydown compounds ownership stake. Total projected return: $115,611.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.5% |
| Monthly Cash Flow | $220 | $850 |
City averages based on Bullhead City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,806 |
| Total Monthly Debt Service | $1,405 |
| DSCR Ratio | 1.29x |
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 2023
4,277 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
Single Family
Built in 2023
4,277 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: Todd Levitt • Black Mountain Valley Realty
Mls Name: WARDEX
Mls ID: #036265