1004 E Osborn Rd UNIT BPhoenixAZ85014
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
Investment Highlights
Investment property for sale in Phoenix at 1004 E Osborn Rd UNIT B, Phoenix, AZ, 85014 uses $74,588 cash to close to unlock $6,423/yr annual cash flow and $535/mo monthly cash flow. Total monthly income runs $1,865/mo, and a $1,101/mo payment keeps the spread at $535/mo. Purchase price stands at $225,000, and rental yield measures 9.95% with $1,865/mo rent. Return on cash invested shows 28.52% in year one, and 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 148.7% and total cumulative return in cash records $110,913. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,865/mo property income covering a $1,101/mo payment rather than investor’s personal income.
Apartment
Built in 1969
978 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85014, Phoenix, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,930 (100%) |
| Owner Occupied HU | 5,561 (34.9%) |
| Renter Occupied HU | 8,676 (54.5%) |
| Vacant Housing Units | 1,693 (10.6%) |
| Median Home Value | $548,222 |
| Average Home Value | $621,028 |
Housing Distribution
Address Breakdown
Residential
14,372
Single Family
6,636
Multi-Family
7,736
Businesses
1,116
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices