25657 W Beth DrBuckeyeAZ85326
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.91% yield at 25657 W Beth Dr, Buckeye, AZ, 85326 in Buckeye is solid, but the $1,578/mo payment compresses net cash flow to $173/mo at $350,998. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $96,974 by year five, and $3,233/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.47) without U.S. income documentation. Total projected return: $144,179.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 6.8% |
| Monthly Cash Flow | $173 | $450 |
City averages based on Buckeye market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,315 |
| Total Monthly Debt Service | $2,002 |
| DSCR Ratio | 1.16x |
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 2019
6,095 sqft lot
$N/A/sqft
$67 monthly 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 2019
6,095 sqft lot
$N/A/sqft
$67 monthly 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
