2703 Rustlers Roost RdOvergaardAZ85933
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 Overgaard at 2703 Rustlers Roost Rd, Overgaard, AZ, 85933 generates $1,188/mo in rent and, after a $759/mo payment, leaves $271/mo in cash flow. Total monthly income is $1,188/mo, and annual cash flow is $3,257/yr on $51,383 invested. Return on cash invested sits at 26.25% in year one, and rental yield is 9.2% on a $155,000 entry. Equity gained on principal adds $1,000/yr, while 5% annual appreciation builds toward $42,824 over five years. Five-year ROI reaches 136.54% and total cumulative return in cash sums $70,156. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,188/mo property income rather than buyer’s personal income.
Manufactured
Built in 2013
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85933, Overgaard, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,406 (100%) |
| Owner Occupied HU | 1,428 (32.4%) |
| Renter Occupied HU | 160 ( 3.6%) |
| Vacant Housing Units | 2,818 (64.0%) |
| Median Home Value | $371,478 |
| Average Home Value | $385,378 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
101
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices