22375 S Manzanilla RdBuckeyeAZ85326
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 22375 S Manzanilla Rd, Buckeye, AZ, 85326 in Buckeye is narrow, $187/mo net on $2,274/mo rent after the $1,587/mo debt service, but the property operates at break-even-plus, not a loss. At $352,990 with a 7.73% yield, the long-run equity case via 5% appreciation ($97,525 over five years) and $3,251/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.43 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $145,541.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 6.8% |
| Monthly Cash Flow | $187 | $450 |
City averages based on Buckeye market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,274 |
| Total Monthly Debt Service | $1,946 |
| DSCR Ratio | 1.17x |
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.
Single Family
Built in 2025
1.26 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
Single Family
Built in 2025
1.26 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
Listed by: Ian Campbell • 50 STATES Realty
Mls Name: ARMLS
Mls Provider:
Mls ID: #6856109
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