84532 Vermouth DrCoachellaCA92236
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 84532 Vermouth Dr, Coachella, CA, 92236 in Coachella. Priced at $479,000, it generates $4,111/mo in gross rent and $1,148/mo in net monthly cash flow, a 10.3% yield that comfortably supports the 1.91 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $13,776. Five-year appreciation: $132,339. Equity from principal paydown: $4,412/yr. Total projected cumulative return: $255,511.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.0% |
| Monthly Cash Flow | $1,148 | $300 |
City averages based on Coachella market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,111 |
| Total Monthly Debt Service | $2,773 |
| DSCR Ratio | 1.48x |
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 2007
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92236, Coachella, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,072 (100%) |
| Owner Occupied HU | 6,946 (62.7%) |
| Renter Occupied HU | 3,765 (34.0%) |
| Vacant Housing Units | 361 ( 3.3%) |
| Median Home Value | $352,073 |
| Average Home Value | $410,030 |
Housing Distribution
Address Breakdown
Residential
10,103
Single Family
9,186
Multi-Family
917
Businesses
543
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 2007
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92236, Coachella, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,072 (100%) |
| Owner Occupied HU | 6,946 (62.7%) |
| Renter Occupied HU | 3,765 (34.0%) |
| Vacant Housing Units | 361 ( 3.3%) |
| Median Home Value | $352,073 |
| Average Home Value | $410,030 |
Housing Distribution
Address Breakdown
Residential
10,103
Single Family
9,186
Multi-Family
917
Businesses
543
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ana Perez • Gina Fernandez, Broker
Mls Name: CRMLS
Mls ID: #219142160DA