22325 W Harmony StWittmannAZ85361
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow22325 W Harmony St, Wittmann, AZ, 85361 in Wittmann is a top-tier cash-flow asset. At $284,500 it produces $2,473/mo in rent and $791/mo in net monthly income, a 10.43% gross rental yield. The DSCR of 1.93 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $9,498. Five-year appreciation adds $78,602, driving a total cumulative return of $158,486.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 6.2% |
| Monthly Cash Flow | $791 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,473 |
| Total Monthly Debt Service | $1,569 |
| DSCR Ratio | 1.58x |
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 2022
7,271 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85361, Wittmann, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,261 (100%) |
| Owner Occupied HU | 2,613 (80.1%) |
| Renter Occupied HU | 265 ( 8.1%) |
| Vacant Housing Units | 383 (11.7%) |
| Median Home Value | $531,327 |
| Average Home Value | $549,075 |
Housing Distribution
Address Breakdown
Residential
3,245
Single Family
3,245
Multi-Family
0
Businesses
70
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 2022
7,271 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85361, Wittmann, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,261 (100%) |
| Owner Occupied HU | 2,613 (80.1%) |
| Renter Occupied HU | 265 ( 8.1%) |
| Vacant Housing Units | 383 (11.7%) |
| Median Home Value | $531,327 |
| Average Home Value | $549,075 |
Housing Distribution
Address Breakdown
Residential
3,245
Single Family
3,245
Multi-Family
0
Businesses
70
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scot L. Ellis • M.A.Z. Realty Professionals
Mls Name: ARMLS
Mls Provider:
Mls ID: #6800355
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS Listing Information presented by local MLS brokerage: Zillow, Inc., Designated REALTOR- Chris Long - (480) 907-1010