12872 S Vail Desert TrlVailAZ85641
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 12872 S Vail Desert Trl, Vail, AZ, 85641 uses $99,119 cash to close to unlock $4,992/yr annual cash flow and $416/mo monthly cash flow. Total monthly income runs $2,183/mo, and a $1,463/mo payment keeps the spread at $416/mo. Purchase price stands at $299,000, and rental yield measures 8.76% with $2,183/mo rent. Return on cash invested shows 24.95% in year one, and 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 129.52% and total cumulative return in cash records $128,374. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,183/mo property income covering a $1,463/mo payment rather than investor’s personal income.
Manufactured
Built in 2000
1 Acres 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