1072 W Rustic Pine RdCamp VerdeAZ86322
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 1072 W Rustic Pine Rd, Camp Verde, AZ, 86322 in Camp Verde. At $164,890 it earns $1,239/mo in rent and distributes $264/mo to the owner after the $741/mo payment, a consistent 9.02% yield. DSCR 1.67 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $45,556 in value; $1,519/yr in principal paydown compounds ownership stake. Total projected return: $79,394.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 7.2% |
| Monthly Cash Flow | $264 | $250 |
City averages based on Camp Verde market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,239 |
| Total Monthly Debt Service | $909 |
| DSCR Ratio | 1.36x |
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 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86322, Camp Verde, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,522 (100%) |
| Owner Occupied HU | 3,972 (71.9%) |
| Renter Occupied HU | 1,052 (19.1%) |
| Vacant Housing Units | 498 ( 9.0%) |
| Median Home Value | $360,817 |
| Average Home Value | $400,145 |
Housing Distribution
Address Breakdown
Residential
4,701
Single Family
4,342
Multi-Family
359
Businesses
470
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 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86322, Camp Verde, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,522 (100%) |
| Owner Occupied HU | 3,972 (71.9%) |
| Renter Occupied HU | 1,052 (19.1%) |
| Vacant Housing Units | 498 ( 9.0%) |
| Median Home Value | $360,817 |
| Average Home Value | $400,145 |
Housing Distribution
Address Breakdown
Residential
4,701
Single Family
4,342
Multi-Family
359
Businesses
470
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robert Witt • Berkshire Hathaway Home Servicies Arizona Properties
Mls Name: SVVAR
Mls Provider:
Mls ID: #537387
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.