10321 W Whyman AveTollesonAZ85353
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 10321 W Whyman Ave, Tolleson, AZ, 85353 in Tolleson worth modelling. At $382,990 with a 7.5% gross yield, the $2,394/mo rent leaves $53/mo after the $1,722/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.39 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $105,813 by year five; $3,527/yr in principal reduction adds further equity. Total projected return: $148,540.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 7.0% |
| Monthly Cash Flow | $53 | $300 |
City averages based on Tolleson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,394 |
| Total Monthly Debt Service | $2,189 |
| DSCR Ratio | 1.09x |
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 2011
5,280 sqft lot
$N/A/sqft
$232 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85353, Tolleson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,316 (100%) |
| Owner Occupied HU | 10,282 (67.1%) |
| Renter Occupied HU | 4,185 (27.3%) |
| Vacant Housing Units | 849 ( 5.5%) |
| Median Home Value | $417,763 |
| Average Home Value | $454,954 |
Housing Distribution
Address Breakdown
Residential
13,372
Single Family
10,979
Multi-Family
2,393
Businesses
705
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 2011
5,280 sqft lot
$N/A/sqft
$232 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85353, Tolleson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,316 (100%) |
| Owner Occupied HU | 10,282 (67.1%) |
| Renter Occupied HU | 4,185 (27.3%) |
| Vacant Housing Units | 849 ( 5.5%) |
| Median Home Value | $417,763 |
| Average Home Value | $454,954 |
Housing Distribution
Address Breakdown
Residential
13,372
Single Family
10,979
Multi-Family
2,393
Businesses
705
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Oswald Nkengurikiyimana • Deluxe Prime Realty
Mls Name: ARMLS
Mls Provider:
Mls ID: #6777494
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS Listing Information presented by local MLS brokerage: Zillow, Inc., Designated REALTOR- Chris Long - (480) 907-1010