Gateway Plan, BellissimaCoachellaCA92236
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate Gateway Plan, Bellissima, Coachella, CA, 92236 in Coachella. At $536,990 it earns $4,075/mo in rent and distributes $753/mo to the owner after the $2,415/mo payment, a consistent 9.11% yield. DSCR 1.69 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $148,360 in value; $4,946/yr in principal paydown compounds ownership stake. Total projected return: $252,078.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.0% |
| Monthly Cash Flow | $753 | $300 |
City averages based on Coachella market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,075 |
| Total Monthly Debt Service | $3,108 |
| DSCR Ratio | 1.31x |
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 2025
N/A 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 2025
N/A 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: N/A • Centex Homes
Mls Name: Centex
Mls Provider:
Mls ID: #N/A