2050 W State Route 89a LOT 8CottonwoodAZ86326
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Cottonwood rentals match the income profile of 2050 W State Route 89a LOT 8, Cottonwood, AZ, 86326. Listed at $125,000, gross rent is $2,106/mo and net cash flow is $1,367/mo, a 20.22% yield well above national averages. DSCR 3.75 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $34,535 by year five with $1,151/yr in annual principal reduction, projecting $135,235 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20.2% | 7.0% |
| Monthly Cash Flow | $1,367 | $300 |
City averages based on Cottonwood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,106 |
| Total Monthly Debt Service | $689 |
| DSCR Ratio | 3.06x |
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 1995
N/A lot
$N/A/sqft
No HOA
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 1995
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tamra Lee Ulmer • Arizona Resource Realty
Mls Name: ARMLS
Mls Provider:
Mls ID: #6898677
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS Listing Information presented by local MLS brokerage: Zillow, Inc., Designated REALTOR- Chris Long - (480) 907-1010