424 W B StBrawleyCA92227
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 424 W B St, Brawley, CA, 92227 in Brawley is narrow, $169/mo net on $2,160/mo rent after the $1,416/mo debt service, but the property operates at break-even-plus, not a loss. At $315,000 with a 8.23% yield, the long-run equity case via 5% appreciation ($87,029 over five years) and $2,901/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.53 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $130,546.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.0% |
| Monthly Cash Flow | $169 | $800 |
City averages based on Brawley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,160 |
| Total Monthly Debt Service | $1,866 |
| DSCR Ratio | 1.16x |
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 1953
9,017 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92227, Brawley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,223 (100%) |
| Owner Occupied HU | 4,635 (50.3%) |
| Renter Occupied HU | 4,139 (44.9%) |
| Vacant Housing Units | 449 ( 4.9%) |
| Median Home Value | $335,991 |
| Average Home Value | $372,502 |
Housing Distribution
Address Breakdown
Residential
9,040
Single Family
8,468
Multi-Family
572
Businesses
768
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 1953
9,017 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92227, Brawley, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,223 (100%) |
| Owner Occupied HU | 4,635 (50.3%) |
| Renter Occupied HU | 4,139 (44.9%) |
| Vacant Housing Units | 449 ( 4.9%) |
| Median Home Value | $335,991 |
| Average Home Value | $372,502 |
Housing Distribution
Address Breakdown
Residential
9,040
Single Family
8,468
Multi-Family
572
Businesses
768
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Berenice Martinez • Nava Commercial Capital & Real Estate Inc
Mls Name: ICAOR
Mls Provider:
Mls ID: #25518358IC
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.