74711 Dillon Rd SPC 422Desert Hot SpringsCA92241
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 74711 Dillon Rd SPC 422, Desert Hot Springs, CA, 92241 in Desert Hot Springs. Priced at $129,900, it generates $3,047/mo in gross rent and $2,243/mo in net monthly cash flow, a 28.15% yield that comfortably supports the 5.22 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $26,919. Five-year appreciation: $35,889. Equity from principal paydown: $1,196/yr. Total projected cumulative return: $193,676.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 28.2% | 6.2% |
| Monthly Cash Flow | $2,243 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,047 |
| Total Monthly Debt Service | $752 |
| DSCR Ratio | 4.05x |
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.
Manufactured
Built in 1981
2,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92241, Desert Hot Springs, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,279 (100%) |
| Owner Occupied HU | 3,079 (49.0%) |
| Renter Occupied HU | 858 (13.7%) |
| Vacant Housing Units | 2,342 (37.3%) |
| Median Home Value | $203,000 |
| Average Home Value | $332,688 |
Housing Distribution
Address Breakdown
Residential
4,503
Single Family
4,456
Multi-Family
47
Businesses
42
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 1981
2,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92241, Desert Hot Springs, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,279 (100%) |
| Owner Occupied HU | 3,079 (49.0%) |
| Renter Occupied HU | 858 (13.7%) |
| Vacant Housing Units | 2,342 (37.3%) |
| Median Home Value | $203,000 |
| Average Home Value | $332,688 |
Housing Distribution
Address Breakdown
Residential
4,503
Single Family
4,456
Multi-Family
47
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices