13083 N 87th DrPeoriaAZ85381
INVESTMENT ANALYSIS
Investment Verdict
Solid Income13083 N 87th Dr, Peoria, AZ, 85381 in Peoria is a solid income-producing rental, 8.89% gross yield, $2,650/mo rent, $447/mo net cash flow on a $357,500 buy. DSCR 1.65 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $98,771 and $3,293/yr in principal reduction project a total cumulative return of $164,326.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 5.8% |
| Monthly Cash Flow | $447 | $850 |
City averages based on Peoria market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,650 |
| Total Monthly Debt Service | $2,060 |
| 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.
Townhouse
Built in 2006
2,950 sqft lot
$N/A/sqft
$89 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85381, Peoria, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,842 (100%) |
| Owner Occupied HU | 7,108 (65.6%) |
| Renter Occupied HU | 3,114 (28.7%) |
| Vacant Housing Units | 620 ( 5.7%) |
| Median Home Value | $461,165 |
| Average Home Value | $505,227 |
Housing Distribution
Address Breakdown
Residential
10,436
Single Family
7,618
Multi-Family
2,818
Businesses
627
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 2006
2,950 sqft lot
$N/A/sqft
$89 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85381, Peoria, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,842 (100%) |
| Owner Occupied HU | 7,108 (65.6%) |
| Renter Occupied HU | 3,114 (28.7%) |
| Vacant Housing Units | 620 ( 5.7%) |
| Median Home Value | $461,165 |
| Average Home Value | $505,227 |
Housing Distribution
Address Breakdown
Residential
10,436
Single Family
7,618
Multi-Family
2,818
Businesses
627
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Kent • RE/MAX Solutions
Mls Name: ARMLS
Mls Provider:
Mls ID: #6843837
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