455 N Emelia AveQuartzsiteAZ85346
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 455 N Emelia Ave, Quartzsite, AZ, 85346 in Quartzsite the bet is firmly on appreciation. Rental yield 5.37%. The 5.37% gross yield on a $249,000 price is below income-first thresholds, but 5%/yr value growth projects $68,794 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (1.00) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $71,121.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.4% | 8.0% |
| Monthly Cash Flow | $(357) | $500 |
City averages based on Quartzsite market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,115 |
| Total Monthly Debt Service | $1,373 |
| DSCR Ratio | 0.81x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Manufactured
Built in 1985
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85346, Quartzsite, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,186 (100%) |
| Owner Occupied HU | 1,206 (37.9%) |
| Renter Occupied HU | 446 (14.0%) |
| Vacant Housing Units | 1,534 (48.1%) |
| Median Home Value | $123,710 |
| Average Home Value | $201,393 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
101
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
Manufactured
Built in 1985
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85346, Quartzsite, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,186 (100%) |
| Owner Occupied HU | 1,206 (37.9%) |
| Renter Occupied HU | 446 (14.0%) |
| Vacant Housing Units | 1,534 (48.1%) |
| Median Home Value | $123,710 |
| Average Home Value | $201,393 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
101
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Armando Heredia • David Plunkett Realty - Quartzsite
Mls Name: Lake Havasu AOR
Mls ID: #1038027