15412 W Heritage Dr, Sun City West, AZ, 85375 | $2,586/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1573 sft

2248 W Mandalay Ln, Phoenix, AZ, 85023

Cottonwood Plan, Allen Ranches Expedition Collection

4 Bed
3 Bath
3636 sft

Cottonwood Plan, Allen Ranches Expedition Collection, Litchfield Park, AZ, 85340

4 Bed
3 Bath
2982 sft

25015 N 50th Ave, Phoenix, AZ, 85083

5 Bed
4 Bath
3217 sft

2565 N 141st Ln, Goodyear, AZ, 85395

Nearby investment properties with comparable prices

3 Bed
2 Bath
1496 sft

15475 W Redfield Rd, Surprise, AZ, 85379

3 Bed
3 Bath
1365 sft

11452 W Saint John Rd, Surprise, AZ, 85378

2 Bed
2 Bath
1238 sft

25090 N 174th Dr, Surprise, AZ, 85387

2 Bed
2 Bath
1254 sft

15324 W Arzon Way, Sun City West, AZ, 85375

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Sun City West at 15412 W Heritage Dr, Sun City West, AZ, 85375 offers a 14.87% rental yield on a $399,000 purchase with $4,945/mo rent. Total monthly income registers $4,945/mo, and a $1,953/mo payment leaves $2,586/mo available for distribution. Annual cash flow reaches $31,036/yr on $132,269 to close, and return on cash invested stands at 43.37% in year one. Equity gained on principal adds $2,575/yr while 5% annual appreciation supports $110,236 over five years. Portfolio math shows five-year ROI at 228.33% and total cumulative return in cash at $302,006. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,945/mo property income against a $1,953/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1992

10,321 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 85375, Sun City West, AZ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,863 (100%)
Owner Occupied HU	15,511 (78.1%)
Renter Occupied HU	1,563 ( 7.9%)
Vacant Housing Units	2,789 (14.0%)
Median Home Value	$438,832
Average Home Value	$525,203