12943 W McLellan RdGlendaleAZ85307
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play12943 W McLellan Rd, Glendale, AZ, 85307 in Glendale is priced for appreciation, not yield. Rental yield 3.71%. At $949,000 with a 3.71% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $262,191 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.69) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $179,723.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.7% | 6.5% |
| Monthly Cash Flow | $(2,789) | $1,250 |
City averages based on Glendale market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,930 |
| Total Monthly Debt Service | $5,342 |
| DSCR Ratio | 0.55x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2006
9,714 sqft lot
$N/A/sqft
$110 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85307, Glendale, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,150 (100%) |
| Owner Occupied HU | 3,147 (44.0%) |
| Renter Occupied HU | 3,282 (45.9%) |
| Vacant Housing Units | 721 (10.1%) |
| Median Home Value | $441,600 |
| Average Home Value | $478,176 |
Housing Distribution
Address Breakdown
Residential
5,062
Single Family
2,208
Multi-Family
2,854
Businesses
236
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 2006
9,714 sqft lot
$N/A/sqft
$110 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85307, Glendale, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,150 (100%) |
| Owner Occupied HU | 3,147 (44.0%) |
| Renter Occupied HU | 3,282 (45.9%) |
| Vacant Housing Units | 721 (10.1%) |
| Median Home Value | $441,600 |
| Average Home Value | $478,176 |
Housing Distribution
Address Breakdown
Residential
5,062
Single Family
2,208
Multi-Family
2,854
Businesses
236
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stacy Miller • Re/Max Fine Properties
Mls Name: ARMLS
Mls Provider:
Mls ID: #6766290
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS Listing Information presented by local MLS brokerage: Zillow, Inc., Designated REALTOR- Chris Long - (480) 907-1010