157 N Edison WayPaysonAZ85541
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 Payson at 157 N Edison Way, Payson, AZ, 85541 priced at $749,900 converts $4,711/mo rent into $279/mo cash flow after a $3,670/mo obligation. Total monthly income equals $4,711/mo, and annual cash flow totals $3,343/yr on $246,717 invested. Return on cash invested prints 21.42% in year one, and rental yield reads 7.54% against a $749,900 entry. Equity gained on principal adds $4,839/yr, while 5% annual appreciation compiles into $207,184 by year five. Five-year ROI reaches 110.52% and total cumulative return in cash sums $272,674. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,711/mo property income covering a $3,670/mo payment, not borrower’s personal income.
Single Family
Built in 1995
2.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85541, Payson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,383 (100%) |
| Owner Occupied HU | 8,772 (57.0%) |
| Renter Occupied HU | 2,248 (14.6%) |
| Vacant Housing Units | 4,363 (28.4%) |
| Median Home Value | $369,227 |
| Average Home Value | $436,460 |
Housing Distribution
Address Breakdown
Residential
12,773
Single Family
11,913
Multi-Family
860
Businesses
658
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices