20822 W Arlington RdBuckeyeAZ85326
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 20822 W Arlington Rd, Buckeye, AZ, 85326 in Buckeye deserves attention. This $328,000 property earns $3,373/mo in rent, a 12.34% gross yield, and nets $1,434/mo after the $1,475/mo payment. DSCR 2.29 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $90,620 compounds alongside $3,021/yr in yearly equity build, for a total cumulative return of $216,283.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.3% | 6.8% |
| Monthly Cash Flow | $1,434 | $450 |
City averages based on Buckeye market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,373 |
| Total Monthly Debt Service | $1,808 |
| DSCR Ratio | 1.87x |
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 2003
2.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85326, Buckeye, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,839 (100%) |
| Owner Occupied HU | 21,103 (75.8%) |
| Renter Occupied HU | 4,379 (15.7%) |
| Vacant Housing Units | 2,357 ( 8.5%) |
| Median Home Value | $415,868 |
| Average Home Value | $442,423 |
Housing Distribution
Address Breakdown
Residential
24,852
Single Family
13,635
Multi-Family
11,217
Businesses
766
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 2003
2.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85326, Buckeye, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,839 (100%) |
| Owner Occupied HU | 21,103 (75.8%) |
| Renter Occupied HU | 4,379 (15.7%) |
| Vacant Housing Units | 2,357 ( 8.5%) |
| Median Home Value | $415,868 |
| Average Home Value | $442,423 |
Housing Distribution
Address Breakdown
Residential
24,852
Single Family
13,635
Multi-Family
11,217
Businesses
766
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
