13067 S Dos Cabezas RdPearceAZ85625
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.13% yield at 13067 S Dos Cabezas Rd, Pearce, AZ, 85625 in Pearce is solid, but the $674/mo payment compresses net cash flow to $195/mo at $150,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $41,442 by year five, and $1,382/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.69) without U.S. income documentation. Total projected return: $69,572.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 7.0% |
| Monthly Cash Flow | $195 | $300 |
City averages based on Pearce market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,141 |
| Total Monthly Debt Service | $886 |
| DSCR Ratio | 1.29x |
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.
Single Family
Built in 1980
1.13 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85625, Pearce, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,326 (100%) |
| Owner Occupied HU | 842 (63.5%) |
| Renter Occupied HU | 139 (10.5%) |
| Vacant Housing Units | 345 (26.0%) |
| Median Home Value | $222,772 |
| Average Home Value | $277,702 |
Housing Distribution
Address Breakdown
Residential
878
Single Family
876
Multi-Family
2
Businesses
92
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 1980
1.13 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85625, Pearce, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,326 (100%) |
| Owner Occupied HU | 842 (63.5%) |
| Renter Occupied HU | 139 (10.5%) |
| Vacant Housing Units | 345 (26.0%) |
| Median Home Value | $222,772 |
| Average Home Value | $277,702 |
Housing Distribution
Address Breakdown
Residential
878
Single Family
876
Multi-Family
2
Businesses
92
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jared A English • Congress Realty, Inc.
Mls Name: ARMLS
Mls Provider:
Mls ID: #6786326
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