454 Riverfront DrBullhead CityAZ86442
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 454 Riverfront Dr, Bullhead City, AZ, 86442 in Bullhead City is straightforward: $149,000 in, $1,312/mo in rent, $281/mo out after debt service. The 10.56% gross yield and 1.96 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $41,166 by year five. With $1,372/yr in principal equity, the total cumulative return is projected at $84,100.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.5% |
| Monthly Cash Flow | $281 | $850 |
City averages based on Bullhead City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,312 |
| Total Monthly Debt Service | $821 |
| DSCR Ratio | 1.60x |
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.
Condo
Built in 1986
840.71 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86442, Bullhead City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,828 (100%) |
| Owner Occupied HU | 10,968 (52.7%) |
| Renter Occupied HU | 5,404 (25.9%) |
| Vacant Housing Units | 4,456 (21.4%) |
| Median Home Value | $201,668 |
| Average Home Value | $262,461 |
Housing Distribution
Address Breakdown
Residential
16,981
Single Family
13,597
Multi-Family
3,384
Businesses
884
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
Condo
Built in 1986
840.71 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86442, Bullhead City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,828 (100%) |
| Owner Occupied HU | 10,968 (52.7%) |
| Renter Occupied HU | 5,404 (25.9%) |
| Vacant Housing Units | 4,456 (21.4%) |
| Median Home Value | $201,668 |
| Average Home Value | $262,461 |
Housing Distribution
Address Breakdown
Residential
16,981
Single Family
13,597
Multi-Family
3,384
Businesses
884
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Glenn C Roseman • Buck Reynolds Real Estate
Mls Name: WARDEX
Mls ID: #035152