2625 E Heidi LoopFlagstaffAZ86004
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
Investment property for sale in Flagstaff at 2625 E Heidi Loop, Flagstaff, AZ, 86004 uses $167,790 cash to close to unlock $3,726/yr annual cash flow and $311/mo monthly cash flow. Total monthly income runs $3,325/mo, and a $2,496/mo payment keeps the spread at $311/mo. Purchase price stands at $510,000, and rental yield measures 7.82% with $3,325/mo rent. Return on cash invested shows 22.28% in year one, and 5% annual appreciation builds toward $140,904 over five years. Five-year ROI reaches 115.17% and total cumulative return in cash records $193,239. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,325/mo property income covering a $2,496/mo payment rather than investor’s personal income.
Townhouse
Built in 1990
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86004, Flagstaff, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,163 (100%) |
| Owner Occupied HU | 9,925 (57.8%) |
| Renter Occupied HU | 5,010 (29.2%) |
| Vacant Housing Units | 2,228 (13.0%) |
| Median Home Value | $575,615 |
| Average Home Value | $605,744 |
Housing Distribution
Address Breakdown
Residential
15,711
Single Family
13,255
Multi-Family
2,456
Businesses
1,057
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices