20740 E Stagecoach TrlMayerAZ86333
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 20740 E Stagecoach Trl, Mayer, AZ, 86333 in Mayer. Priced at $177,000, it generates $1,687/mo in gross rent and $641/mo in net monthly cash flow, a 11.44% yield that comfortably supports the 2.12 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,691. Five-year appreciation: $48,902. Equity from principal paydown: $1,630/yr. Total projected cumulative return: $108,174.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 5.0% |
| Monthly Cash Flow | $641 | $1,200 |
City averages based on Mayer market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,687 |
| Total Monthly Debt Service | $976 |
| DSCR Ratio | 1.73x |
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 1973
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86333, Mayer, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,374 (100%) |
| Owner Occupied HU | 2,401 (71.2%) |
| Renter Occupied HU | 502 (14.9%) |
| Vacant Housing Units | 471 (14.0%) |
| Median Home Value | $229,370 |
| Average Home Value | $526,686 |
Housing Distribution
Address Breakdown
Residential
2,253
Single Family
2,154
Multi-Family
99
Businesses
116
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 1973
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86333, Mayer, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,374 (100%) |
| Owner Occupied HU | 2,401 (71.2%) |
| Renter Occupied HU | 502 (14.9%) |
| Vacant Housing Units | 471 (14.0%) |
| Median Home Value | $229,370 |
| Average Home Value | $526,686 |
Housing Distribution
Address Breakdown
Residential
2,253
Single Family
2,154
Multi-Family
99
Businesses
116
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jesse Barrios • My Home Group Real Estate
Mls Name: PAAR
Mls Provider:
Mls ID: #1065673
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.