10827 S Lake Gambusi DrVailAZ85641
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 Vail at 10827 S Lake Gambusi Dr, Vail, AZ, 85641 uses $106,080 cash to close to unlock $5,180/yr annual cash flow and $432/mo monthly cash flow. Total monthly income runs $2,323/mo, and a $1,566/mo payment keeps the spread at $432/mo. Purchase price stands at $320,000, and rental yield measures 8.71% with $2,323/mo rent. Return on cash invested shows 24.79% in year one, and 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 128.67% and total cumulative return in cash records $136,491. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,323/mo property income covering a $1,566/mo payment rather than investor’s personal income.
Single Family
Built in 2005
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85641, Vail, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,527 (100%) |
| Owner Occupied HU | 10,895 (87.0%) |
| Renter Occupied HU | 1,024 ( 8.2%) |
| Vacant Housing Units | 608 ( 4.9%) |
| Median Home Value | $406,383 |
| Average Home Value | $442,382 |
Housing Distribution
Address Breakdown
Residential
11,965
Single Family
9,552
Multi-Family
2,413
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices