201 Willow StPageAZ86040
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow201 Willow St, Page, AZ, 86040 in Page is a top-tier cash-flow asset. At $130,000 it produces $2,651/mo in rent and $1,882/mo in net monthly income, a 24.47% gross rental yield. The DSCR of 4.53 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $22,588. Five-year appreciation adds $35,917, driving a total cumulative return of $170,261.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 24.5% | 6.2% |
| Monthly Cash Flow | $1,882 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,651 |
| Total Monthly Debt Service | $717 |
| DSCR Ratio | 3.70x |
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.
Manufactured
Built in 1972
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86040, Page, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,589 (100%) |
| Owner Occupied HU | 2,304 (64.2%) |
| Renter Occupied HU | 838 (23.3%) |
| Vacant Housing Units | 447 (12.5%) |
| Median Home Value | $211,194 |
| Average Home Value | $233,902 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
506
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
Manufactured
Built in 1972
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86040, Page, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,589 (100%) |
| Owner Occupied HU | 2,304 (64.2%) |
| Renter Occupied HU | 838 (23.3%) |
| Vacant Housing Units | 447 (12.5%) |
| Median Home Value | $211,194 |
| Average Home Value | $233,902 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
506
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices