1170 E Cougar StMunds ParkAZ86017
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 1170 E Cougar St, Munds Park, AZ, 86017 in Munds Park is narrow, $198/mo net on $2,680/mo rent after the $1,888/mo debt service, but the property operates at break-even-plus, not a loss. At $419,900 with a 7.66% yield, the long-run equity case via 5% appreciation ($116,011 over five years) and $3,867/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.42 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $171,496.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 6.2% |
| Monthly Cash Flow | $198 | $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 | $2,680 |
| Total Monthly Debt Service | $2,315 |
| DSCR Ratio | 1.16x |
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 1984
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86017, Munds Park, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,456 (100%) |
| Owner Occupied HU | 530 (15.3%) |
| Renter Occupied HU | 70 ( 2.0%) |
| Vacant Housing Units | 2,856 (82.6%) |
| Median Home Value | $705,189 |
| Average Home Value | $630,495 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
3
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 1984
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86017, Munds Park, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,456 (100%) |
| Owner Occupied HU | 530 (15.3%) |
| Renter Occupied HU | 70 ( 2.0%) |
| Vacant Housing Units | 2,856 (82.6%) |
| Median Home Value | $705,189 |
| Average Home Value | $630,495 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
3
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Regina Bailey • Coldwell Banker Northland
Mls Name: NAZMLS
Mls ID: #201564