181 E Silver Bugle DrCamp VerdeAZ86322
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis is a cash-flow-light asset: 181 E Silver Bugle Dr, Camp Verde, AZ, 86322 in Camp Verde, $359,000, 7.43% gross yield, $100/mo net income. Consider it a market-entry position, the $2,222/mo rent covers the $1,614/mo payment with a margin, and 5%/yr appreciation is projected to add $99,185 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.38) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $142,198.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 7.2% |
| Monthly Cash Flow | $100 | $250 |
City averages based on Camp Verde market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,222 |
| Total Monthly Debt Service | $1,979 |
| DSCR Ratio | 1.12x |
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 1975
0.69 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86322, Camp Verde, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,522 (100%) |
| Owner Occupied HU | 3,972 (71.9%) |
| Renter Occupied HU | 1,052 (19.1%) |
| Vacant Housing Units | 498 ( 9.0%) |
| Median Home Value | $360,817 |
| Average Home Value | $400,145 |
Housing Distribution
Address Breakdown
Residential
4,701
Single Family
4,342
Multi-Family
359
Businesses
470
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 1975
0.69 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86322, Camp Verde, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,522 (100%) |
| Owner Occupied HU | 3,972 (71.9%) |
| Renter Occupied HU | 1,052 (19.1%) |
| Vacant Housing Units | 498 ( 9.0%) |
| Median Home Value | $360,817 |
| Average Home Value | $400,145 |
Housing Distribution
Address Breakdown
Residential
4,701
Single Family
4,342
Multi-Family
359
Businesses
470
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rise Pavey • Coldwell Banker Northland
Mls Name: SVVAR
Mls Provider:
Mls ID: #538956
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.