26 S Trail Of The Woods StFlagstaffAZ86001
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
Rental property for sale in Flagstaff at 26 S Trail Of The Woods St, Flagstaff, AZ, 86001 priced at $549,900 converts $3,600/mo rent into $350/mo cash flow after a $2,691/mo obligation. Total monthly income equals $3,600/mo, and annual cash flow totals $4,199/yr on $180,917 invested. Return on cash invested prints 22.38% in year one, and rental yield reads 7.86% against a $549,900 entry. Equity gained on principal adds $3,548/yr, while 5% annual appreciation compiles into $151,927 by year five. Five-year ROI reaches 115.69% and total cumulative return in cash sums $209,294. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,600/mo property income covering a $2,691/mo payment, not borrower’s personal income.
Single Family
Built in 1973
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86001, Flagstaff, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,498 (100%) |
| Owner Occupied HU | 5,718 (36.9%) |
| Renter Occupied HU | 7,610 (49.1%) |
| Vacant Housing Units | 2,170 (14.0%) |
| Median Home Value | $617,005 |
| Average Home Value | $643,322 |
Housing Distribution
Address Breakdown
Residential
15,233
Single Family
6,309
Multi-Family
8,924
Businesses
1,438
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices