13021 N 113th Ave UNIT PYoungtownAZ85363
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 13021 N 113th Ave UNIT P, Youngtown, AZ, 85363 in Youngtown is narrow, $73/mo net on $1,323/mo rent after the $742/mo debt service, but the property operates at break-even-plus, not a loss. At $165,000 with a 9.62% yield, the long-run equity case via 5% appreciation ($45,586 over five years) and $1,520/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.78 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $68,270.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 7.0% |
| Monthly Cash Flow | $73 | $300 |
City averages based on Youngtown market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,323 |
| Total Monthly Debt Service | $1,185 |
| DSCR Ratio | 1.12x |
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.
Townhouse
Built in 1963
62 sqft lot
$N/A/sqft
$275 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85363, Youngtown, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,810 (100%) |
| Owner Occupied HU | 1,469 (52.3%) |
| Renter Occupied HU | 1,249 (44.4%) |
| Vacant Housing Units | 92 ( 3.3%) |
| Median Home Value | $357,873 |
| Average Home Value | $447,956 |
Housing Distribution
Address Breakdown
Residential
2,789
Single Family
1,413
Multi-Family
1,376
Businesses
177
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
Townhouse
Built in 1963
62 sqft lot
$N/A/sqft
$275 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85363, Youngtown, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,810 (100%) |
| Owner Occupied HU | 1,469 (52.3%) |
| Renter Occupied HU | 1,249 (44.4%) |
| Vacant Housing Units | 92 ( 3.3%) |
| Median Home Value | $357,873 |
| Average Home Value | $447,956 |
Housing Distribution
Address Breakdown
Residential
2,789
Single Family
1,413
Multi-Family
1,376
Businesses
177
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melody Oaks • DPR Realty LLC
Mls Name: ARMLS
Mls Provider:
Mls ID: #6669514
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