12005 E Ryscott CirVailAZ85641
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 12005 E Ryscott Cir, Vail, AZ, 85641 uses $142,545 cash to close to unlock $190/yr annual cash flow and $16/mo monthly cash flow. Total monthly income runs $2,558/mo, and a $2,105/mo payment keeps the spread at $16/mo. Purchase price stands at $430,000, and rental yield measures 7.14% with $2,558/mo rent. Return on cash invested shows 20.04% in year one, and 5% annual appreciation builds toward $118,801 over five years. Five-year ROI reaches 103.19% and total cumulative return in cash records $147,087. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,558/mo property income covering a $2,105/mo payment rather than investor’s personal income.
Single Family
Built in 2021
6,098 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