185 N Willow StColorado CityAZ86021
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
Investment property for sale in Colorado City at 185 N Willow St, Colorado City, AZ, 86021 offers a 9.83% rental yield on a $550,000 purchase with $4,504/mo rent. Total monthly income registers $4,504/mo, and a $2,692/mo payment leaves $1,253/mo available for distribution. Annual cash flow reaches $15,034/yr on $180,950 to close, and return on cash invested stands at 28.37% in year one. Equity gained on principal adds $3,549/yr while 5% annual appreciation supports $151,955 over five years. Portfolio math shows five-year ROI at 147.81% and total cumulative return in cash at $267,454. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,504/mo property income against a $2,692/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1988
0.92 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86021, Colorado City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,194 (100%) |
| Owner Occupied HU | 641 (53.7%) |
| Renter Occupied HU | 383 (32.1%) |
| Vacant Housing Units | 170 (14.2%) |
| Median Home Value | $217,991 |
| Average Home Value | $277,555 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
258
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A