13404 W Eagle Feather RdPeoriaAZ85383
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 13404 W Eagle Feather Rd, Peoria, AZ, 85383 in Peoria. Priced at $514,500, it generates $5,285/mo in gross rent and $2,111/mo in net monthly cash flow, a 12.33% yield that comfortably supports the 2.28 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $25,326. Five-year appreciation: $142,147. Equity from principal paydown: $4,739/yr. Total projected cumulative return: $330,840.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.3% | 5.8% |
| Monthly Cash Flow | $2,111 | $850 |
City averages based on Peoria market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,285 |
| Total Monthly Debt Service | $2,970 |
| DSCR Ratio | 1.78x |
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 2025
N/A lot
$N/A/sqft
$133 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85383, Peoria, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,383 (100%) |
| Owner Occupied HU | 24,469 (83.3%) |
| Renter Occupied HU | 2,215 ( 7.5%) |
| Vacant Housing Units | 2,699 ( 9.2%) |
| Median Home Value | $625,101 |
| Average Home Value | $690,848 |
Housing Distribution
Address Breakdown
Residential
27,579
Single Family
12,386
Multi-Family
15,193
Businesses
292
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 2025
N/A lot
$N/A/sqft
$133 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85383, Peoria, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,383 (100%) |
| Owner Occupied HU | 24,469 (83.3%) |
| Renter Occupied HU | 2,215 ( 7.5%) |
| Vacant Housing Units | 2,699 ( 9.2%) |
| Median Home Value | $625,101 |
| Average Home Value | $690,848 |
Housing Distribution
Address Breakdown
Residential
27,579
Single Family
12,386
Multi-Family
15,193
Businesses
292
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
