21180 N Tecate DrWhite HillsAZ86445
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
Total monthly income runs $1,742/mo, and a $2,100/mo payment. Purchase price stands at $429,000, and rental yield measures 4.87% with $1,742/mo rent. Return on cash invested shows 13.21% in year one, and 5% annual appreciation builds toward $118,525 over five years. Five-year ROI reaches 66.53% and total cumulative return in cash records $94,621. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,742/mo property income covering a $2,100/mo payment rather than investor’s personal income.
Manufactured
Built in 2002
2.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86445, Willow Beach, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 403 (100%) |
| Owner Occupied HU | 189 (46.9%) |
| Renter Occupied HU | 19 ( 4.7%) |
| Vacant Housing Units | 195 (48.4%) |
| Median Home Value | $72,500 |
| Average Home Value | $120,542 |
Housing Distribution
Address Breakdown
Residential
308
Single Family
166
Multi-Family
142
Businesses
5
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelene Provo • Cactus Wren Realty, LLC
Mls Name: WARDEX
Mls ID: #034963