20950 E Frontier RdRed RockAZ85145
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
Investment Highlights
Investment property for sale in Red Rock at 20950 E Frontier Rd, Red Rock, AZ, 85145 listed at $290,000 pairs $2,476/mo rent with a $1,419/mo payment to leave $673/mo cash flow. Total monthly income runs $2,476/mo, and annual cash flow reaches $8,075/yr on $96,135 cash to close. Return on cash invested measures 28.31% in year one, and rental yield registers 10.25% at a $290,000 basis. Equity gained on principal adds $1,871/yr, and annual property appreciation at 5% supports $80,122 by year five. Five-year ROI tracks 147.91% and total cumulative return in cash totals $142,192. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,476/mo property income relative to a $1,419/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
6,969 sqft lot
$N/A/sqft
$83 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Angela Marie Kuzma • Keller Williams Southern Arizona
Mls Name: MLS of Southern Arizona
Mls Provider:
Mls ID: #22522118
Disclaimer: The data relating to real estate listings on this website comes in part from the Internet Data Exchange (IDX) program of Multiple Listing Service of Southern Arizona. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Listings provided by brokerages other than Zillow, Inc. are identified with the MLSSAZ IDX Logo. All Information Is Deemed Reliable But Is Not Guaranteed Accurate. Listing information Copyright 2025 MLS of Southern Arizona. All Rights Reserved.