11671 W Secrest AveWhite HillsAZ86445
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow11671 W Secrest Ave, White Hills, AZ, 86445 in White Hills earns its strong cash-flow label: 10.83% yield, $3,428/mo rent, $1,183/mo net income, DSCR 2.01. The $379,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $104,959 by year five. Combined with $3,499/yr in principal paydown, total projected return reaches $219,705.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 6.2% |
| Monthly Cash Flow | $1,183 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,428 |
| Total Monthly Debt Service | $2,094 |
| DSCR Ratio | 1.64x |
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 2007
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86445, Willow Beach, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 403 (100%) |
| Owner Occupied HU | 189 (46.9%) |
| Renter Occupied HU | 19 ( 4.7%) |
| Vacant Housing Units | 195 (48.4%) |
| Median Home Value | $72,500 |
| Average Home Value | $120,542 |
Housing Distribution
Address Breakdown
Residential
308
Single Family
166
Multi-Family
142
Businesses
5
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 2007
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86445, Willow Beach, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 403 (100%) |
| Owner Occupied HU | 189 (46.9%) |
| Renter Occupied HU | 19 ( 4.7%) |
| Vacant Housing Units | 195 (48.4%) |
| Median Home Value | $72,500 |
| Average Home Value | $120,542 |
Housing Distribution
Address Breakdown
Residential
308
Single Family
166
Multi-Family
142
Businesses
5
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charmayne Keith • RE/MAX Preferred Pros.
Mls Name: WARDEX
Mls ID: #031642