21231 N Red Mountain 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
Investment property for sale in White Hills at 21231 N Red Mountain Dr, White Hills, AZ, 86445 offers a 8.18% rental yield on a $268,500 purchase with $1,830/mo rent. Total monthly income registers $1,830/mo, and a $1,314/mo payment leaves $233/mo available for distribution. Annual cash flow reaches $2,794/yr on $89,008 to close, and return on cash invested stands at 23.05% in year one. Equity gained on principal adds $1,733/yr while 5% annual appreciation supports $74,182 over five years. Portfolio math shows five-year ROI at 119.35% and total cumulative return in cash at $106,234. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,830/mo property income against a $1,314/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2004
1 Acres lot
$N/A/sqft
$122 annually 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: Rita "Nina" Mourad • Realty ONE Group Mountain Desert
Mls Name: WARDEX
Mls Provider:
Mls ID: #023866
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.