3208 Secret Pass Canyon DrBullhead CityAZ86429
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 3208 Secret Pass Canyon Dr, Bullhead City, AZ, 86429 in Bullhead City: $3,348/mo in rent, $1,035/mo net, 10.86% gross yield, all on a $369,900 acquisition. The 2.01 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $102,197 in value, and $3,407/yr in principal paydown steadily builds equity. Projected total cumulative return: $207,002.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.5% |
| Monthly Cash Flow | $1,035 | $850 |
City averages based on Bullhead City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,348 |
| Total Monthly Debt Service | $2,166 |
| DSCR Ratio | 1.55x |
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 2025
7,405 sqft lot
$N/A/sqft
$380 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86429, Bullhead City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,605 (100%) |
| Owner Occupied HU | 2,683 (47.9%) |
| Renter Occupied HU | 1,396 (24.9%) |
| Vacant Housing Units | 1,526 (27.2%) |
| Median Home Value | $367,627 |
| Average Home Value | $417,208 |
Housing Distribution
Address Breakdown
Residential
4,570
Single Family
3,755
Multi-Family
815
Businesses
132
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 2025
7,405 sqft lot
$N/A/sqft
$380 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86429, Bullhead City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,605 (100%) |
| Owner Occupied HU | 2,683 (47.9%) |
| Renter Occupied HU | 1,396 (24.9%) |
| Vacant Housing Units | 1,526 (27.2%) |
| Median Home Value | $367,627 |
| Average Home Value | $417,208 |
Housing Distribution
Address Breakdown
Residential
4,570
Single Family
3,755
Multi-Family
815
Businesses
132
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Petra Fahey • Country Ranch Realty
Mls Name: WARDEX
Mls Provider:
Mls ID: #020189
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.