20803 E Cedar DrMayerAZ86333
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 20803 E Cedar Dr, Mayer, AZ, 86333 in Mayer is listed at $253,000 and delivers $1,921/mo in rent and $426/mo in net monthly cash flow. The 9.11% yield and 1.69 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $69,899 over five years, and $2,330/yr in principal reduction supplements cash return. Total projected cumulative return: $122,991.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 5.0% |
| Monthly Cash Flow | $426 | $1,200 |
City averages based on Mayer market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,921 |
| Total Monthly Debt Service | $1,395 |
| DSCR Ratio | 1.38x |
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 1981
6,969 sqft 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 1981
6,969 sqft 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: Jerry Butterbrodt • Better Homes and Gardens Real Estate Bloomtree Realty
Mls Name: SVVAR
Mls Provider:
Mls ID: #535933
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.