475 Lake Havasu Ave N Unit BLake Havasu CityAZ86403
INVESTMENT ANALYSIS
Investment Verdict
Solid Income475 Lake Havasu Ave N Unit B, Lake Havasu City, AZ, 86403 in Lake Havasu City carries a 1.59 coverage ratio, rent of $1,829/mo is 1.59 times the $1,147/mo payment. Rental yield 8.61%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $255,000 acquisition price. No U.S. credit or income documentation required. Five-year appreciation adds $70,452; total projected cumulative return: $117,071.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 5.2% |
| Monthly Cash Flow | $(29) | $1,250 |
City averages based on Lake Havasu City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,829 |
| Total Monthly Debt Service | $1,406 |
| DSCR Ratio | 1.30x |
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 1982
871 sqft lot
$N/A/sqft
No HOA
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 1982
871 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A