1600 Plan, Shadow Mountain Village - Phase 2, Bellemont, AZ, 86015 | $713/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
324 sft

10010 Stardust Trl, Flagstaff, AZ, 86004

2 Bed
2 Bath
2204 sft

12814 E Dream Acres Ln, Parks, AZ, 86018

3 Bed
2 Bath
1416 sft

111 E Oak Ave APT 27, Flagstaff, AZ, 86001

3 Bed
2 Bath
1275 sft

4343 E Soliere Ave APT 1045, Flagstaff, AZ, 86004

Nearby investment properties with comparable prices

2 Bed
2 Bath
976 sft

6485 E Settlers Run Rd UNIT 5, Flagstaff, AZ, 86004

2 Bed
2 Bath
976 sft

6485 E Settlers Run Rd UNIT 6, Flagstaff, AZ, 86004

2 Bed
3 Bath
1098 sft

3001 E Butler Ave #6, Flagstaff, AZ, 86004

2 Bed
1 Bath
788 sft

1000 N Beaver St APT 116, Flagstaff, AZ, 86001

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

Return on cash invested sits at 25.64% in year one, and rental yield is 9.28% on a $449,950 entry. Equity gained on principal adds $2,903/yr, while 5% annual appreciation builds toward $124,313 over five years. Five-year ROI reaches 133.53% and total cumulative return in cash sums $199,178. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,478/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

$106 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 86015, Bellemont, AZ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	455 (100%)
Owner Occupied HU	366 (80.4%)
Renter Occupied HU	55 (12.1%)
Vacant Housing Units	34 ( 7.5%)
Median Home Value	$575,806
Average Home Value	$580,383