1686 Plan, Shadow Mountain Village - Ph. 2BellemontAZ86015
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
2, Bellemont, AZ, 86015 listed at $459,950 pairs $3,858/mo rent with a $2,251/mo payment to leave $1,033/mo cash flow. Total monthly income runs $3,858/mo, and annual cash flow reaches $12,401/yr on $152,473 cash to close. Return on cash invested measures 28.04% in year one, and rental yield registers 10.07% at a $459,950 basis. Equity gained on principal adds $2,968/yr, and annual property appreciation at 5% supports $127,076 by year five. Five-year ROI tracks 146.4% and total cumulative return in cash totals $223,222. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,858/mo property income relative to a $2,251/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2026
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 |
Housing Distribution
Address Breakdown
Residential
692
Single Family
5
Multi-Family
687
Businesses
43
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
