1410 Smithson DrHolbrookAZ86025
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 1410 Smithson Dr, Holbrook, AZ, 86025 in Holbrook delivers $3,785/mo in gross rent and $977/mo in net monthly income at a $475,000 entry. The 9.56% yield and 1.77 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $131,234 over five years and $4,375/yr in equity from loan paydown, total projected return is $242,450.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 7.0% |
| Monthly Cash Flow | $977 | $500 |
City averages based on Holbrook market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,785 |
| Total Monthly Debt Service | $2,619 |
| DSCR Ratio | 1.45x |
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 2003
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86025, Holbrook, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,440 (100%) |
| Owner Occupied HU | 1,355 (55.5%) |
| Renter Occupied HU | 706 (28.9%) |
| Vacant Housing Units | 379 (15.5%) |
| Median Home Value | $133,558 |
| Average Home Value | $186,581 |
Housing Distribution
Address Breakdown
Residential
1,717
Single Family
1,640
Multi-Family
77
Businesses
248
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 2003
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86025, Holbrook, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,440 (100%) |
| Owner Occupied HU | 1,355 (55.5%) |
| Renter Occupied HU | 706 (28.9%) |
| Vacant Housing Units | 379 (15.5%) |
| Median Home Value | $133,558 |
| Average Home Value | $186,581 |
Housing Distribution
Address Breakdown
Residential
1,717
Single Family
1,640
Multi-Family
77
Businesses
248
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices