3510 Regal Dr, Lake Havasu City, AZ, 86404 | 4.77% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1755 sft

Pena Plan, North Lake Havasu, Lake Havasu City, AZ, 86404

3 Bed
2 Bath
1755 sft

3100 Winterhaven Dr, Lake Havasu City, AZ, 86404

4 Bed
3 Bath
2914 sft

36949 Sunrise Blvd, Parker, AZ, 85344

3 Bed
3 Bath
1964 sft

3278 Bluegrass Dr, Lake Havasu City, AZ, 86406

Nearby investment properties with comparable prices

The Sapphire 4 Bedroom Plan, Viewpoint Estates

4 Bed
3 Bath
2287 sft

The Sapphire 4 Bedroom Plan, Viewpoint Estates, Lake Havasu City, AZ, 86404

3 Bed
3 Bath
2070 sft

660 Wayside Dr, Lake Havasu City, AZ, 86403

3 Bed
2 Bath
2189 sft

2263 E Kingsbury Dr, Lake Havasu City, AZ, 86404

Airbnb Potential+ 1 more

5 Bed
3 Bath
2108 sft

1600 Kiowa Ave, Lake Havasu City, AZ, 86403

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Lake Havasu City at 3510 Regal Dr, Lake Havasu City, AZ, 86404 offers $3,696/mo rent that, after a $4,552/mo payment. Total monthly income is $3,696/mo. Return on cash invested measures 12.99% in year one, and rental yield stands at 4.77% at a $930,000 entry. Equity gained on principal adds $6,001/yr while 5% annual appreciation compounds into $256,942 by year five. Five-year ROI records 65.36% and total cumulative return in cash reaches $199,990. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,696/mo property income versus a $4,552/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

0.27 Acres lot

$N/A/sqft

No 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