1361 E Bristol DrNogalesAZ85621
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
Investment Highlights
Rental property for sale in Nogales at 1361 E Bristol Dr, Nogales, AZ, 85621 generates $2,123/mo in rent and, after a $734/mo payment, leaves $1,237/mo in cash flow. Total monthly income is $2,123/mo, and annual cash flow is $14,838/yr on $49,725 invested. Return on cash invested sits at 49.75% in year one, and rental yield is 16.98% on a $150,000 entry. Equity gained on principal adds $968/yr, while 5% annual appreciation builds toward $41,442 over five years. Five-year ROI reaches 262.53% and total cumulative return in cash sums $130,542. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,123/mo property income rather than buyer’s personal income.
Single Family
Built in 1935
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85621, Nogales, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,765 (100%) |
| Owner Occupied HU | 4,418 (50.4%) |
| Renter Occupied HU | 3,633 (41.4%) |
| Vacant Housing Units | 714 ( 8.1%) |
| Median Home Value | $206,911 |
| Average Home Value | $269,000 |
Housing Distribution
Address Breakdown
Residential
7,510
Single Family
7,194
Multi-Family
316
Businesses
1,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices