23977 W Pima StBuckeyeAZ85326
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder23977 W Pima St, Buckeye, AZ, 85326 in Buckeye earns a respectable 7.11% gross yield at $437,420, but after the $1,967/mo mortgage the net cash flow is $6/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.32) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $120,851 over five years, making equity the dominant return driver. Total projected return: $165,777.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.1% | 6.8% |
| Monthly Cash Flow | $6 | $450 |
City averages based on Buckeye market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,592 |
| Total Monthly Debt Service | $2,412 |
| DSCR Ratio | 1.07x |
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
6,425 sqft 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
6,425 sqft 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