266 Shannon StBlytheCA92225
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 266 Shannon St, Blythe, CA, 92225 in Blythe. At $354,800 it earns $2,501/mo in rent and distributes $306/mo to the owner after the $1,595/mo payment, a consistent 8.46% yield. DSCR 1.57 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $98,025 in value; $3,268/yr in principal paydown compounds ownership stake. Total projected return: $154,271.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 7.0% |
| Monthly Cash Flow | $306 | $1,200 |
City averages based on Blythe market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,501 |
| Total Monthly Debt Service | $2,054 |
| DSCR Ratio | 1.22x |
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 1991
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92225, Blythe, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,587 (100%) |
| Owner Occupied HU | 2,946 (38.8%) |
| Renter Occupied HU | 2,588 (34.1%) |
| Vacant Housing Units | 2,053 (27.1%) |
| Median Home Value | $194,503 |
| Average Home Value | $278,115 |
Housing Distribution
Address Breakdown
Residential
5,928
Single Family
5,223
Multi-Family
705
Businesses
369
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 1991
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92225, Blythe, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,587 (100%) |
| Owner Occupied HU | 2,946 (38.8%) |
| Renter Occupied HU | 2,588 (34.1%) |
| Vacant Housing Units | 2,053 (27.1%) |
| Median Home Value | $194,503 |
| Average Home Value | $278,115 |
Housing Distribution
Address Breakdown
Residential
5,928
Single Family
5,223
Multi-Family
705
Businesses
369
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Osborne • Osborne Realty
Mls Name: CRMLS
Mls ID: #219142531DA