260 Coffee Pot Dr UNIT 20SedonaAZ86336
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow260 Coffee Pot Dr UNIT 20, Sedona, AZ, 86336 in Sedona is a top-tier cash-flow asset. At $515,000 it produces $4,438/mo in rent and $1,393/mo in net monthly income, a 10.34% gross rental yield. The DSCR of 1.92 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $16,720. Five-year appreciation adds $142,285, driving a total cumulative return of $284,349.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.0% |
| Monthly Cash Flow | $1,393 | $1,200 |
City averages based on Sedona market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,438 |
| Total Monthly Debt Service | $2,839 |
| DSCR Ratio | 1.56x |
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.
Condo
Built in 1983
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86336, Sedona, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,794 (100%) |
| Owner Occupied HU | 4,836 (55.0%) |
| Renter Occupied HU | 1,430 (16.3%) |
| Vacant Housing Units | 2,528 (28.7%) |
| Median Home Value | $762,944 |
| Average Home Value | $837,872 |
Housing Distribution
Address Breakdown
Residential
6,246
Single Family
5,729
Multi-Family
517
Businesses
815
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
Condo
Built in 1983
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86336, Sedona, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,794 (100%) |
| Owner Occupied HU | 4,836 (55.0%) |
| Renter Occupied HU | 1,430 (16.3%) |
| Vacant Housing Units | 2,528 (28.7%) |
| Median Home Value | $762,944 |
| Average Home Value | $837,872 |
Housing Distribution
Address Breakdown
Residential
6,246
Single Family
5,729
Multi-Family
517
Businesses
815
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices