28686 Shenandoah DrLake ArrowheadCA92352
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 28686 Shenandoah Dr, Lake Arrowhead, CA, 92352 in Lake Arrowhead earns a 8.83% gross yield at $697,000. Rent of $5,129/mo nets $817/mo after the $3,134/mo mortgage. The 1.64 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $192,568 and $6,419/yr in equity accumulation project a total cumulative return of $316,897.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.0% |
| Monthly Cash Flow | $817 | $1,500 |
City averages based on Lake Arrowhead market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,129 |
| Total Monthly Debt Service | $4,034 |
| DSCR Ratio | 1.27x |
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 1970
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92352, Lake Arrowhead, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,920 (100%) |
| Owner Occupied HU | 2,479 (31.3%) |
| Renter Occupied HU | 578 ( 7.3%) |
| Vacant Housing Units | 4,863 (61.4%) |
| Median Home Value | $743,694 |
| Average Home Value | $776,014 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
305
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 1970
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92352, Lake Arrowhead, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,920 (100%) |
| Owner Occupied HU | 2,479 (31.3%) |
| Renter Occupied HU | 578 ( 7.3%) |
| Vacant Housing Units | 4,863 (61.4%) |
| Median Home Value | $743,694 |
| Average Home Value | $776,014 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
305
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices