1624 N Circle I RdWillcoxAZ85643
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Willcox rentals match the income profile of 1624 N Circle I Rd, Willcox, AZ, 85643. Listed at $277,186, gross rent is $2,340/mo and net cash flow is $665/mo, a 10.13% yield well above national averages. DSCR 1.88 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $76,581 by year five with $2,553/yr in annual principal reduction, projecting $147,757 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 7.0% |
| Monthly Cash Flow | $665 | $1,200 |
City averages based on Willcox market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,340 |
| Total Monthly Debt Service | $1,565 |
| DSCR Ratio | 1.50x |
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 1997
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85643, Willcox, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,831 (100%) |
| Owner Occupied HU | 2,300 (60.0%) |
| Renter Occupied HU | 819 (21.4%) |
| Vacant Housing Units | 712 (18.6%) |
| Median Home Value | $180,022 |
| Average Home Value | $211,883 |
Housing Distribution
Address Breakdown
Residential
3,170
Single Family
3,095
Multi-Family
75
Businesses
242
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 1997
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85643, Willcox, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,831 (100%) |
| Owner Occupied HU | 2,300 (60.0%) |
| Renter Occupied HU | 819 (21.4%) |
| Vacant Housing Units | 712 (18.6%) |
| Median Home Value | $180,022 |
| Average Home Value | $211,883 |
Housing Distribution
Address Breakdown
Residential
3,170
Single Family
3,095
Multi-Family
75
Businesses
242
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices