2776 W Frontage RdAmadoAZ85645
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 2776 W Frontage Rd, Amado, AZ, 85645 in Amado. At $355,900 it earns $2,522/mo in rent and distributes $419/mo to the owner after the $1,600/mo payment, a consistent 8.5% yield. DSCR 1.58 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $98,329 in value; $3,278/yr in principal paydown compounds ownership stake. Total projected return: $161,496.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.5% |
| Monthly Cash Flow | $419 | $1,200 |
City averages based on Amado market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,522 |
| Total Monthly Debt Service | $1,962 |
| DSCR Ratio | 1.29x |
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 2001
5.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85645, Amado, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 723 (100%) |
| Owner Occupied HU | 597 (82.6%) |
| Renter Occupied HU | 58 ( 8.0%) |
| Vacant Housing Units | 68 ( 9.4%) |
| Median Home Value | $308,854 |
| Average Home Value | $395,959 |
Housing Distribution
Address Breakdown
Residential
541
Single Family
529
Multi-Family
12
Businesses
33
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 2001
5.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85645, Amado, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 723 (100%) |
| Owner Occupied HU | 597 (82.6%) |
| Renter Occupied HU | 58 ( 8.0%) |
| Vacant Housing Units | 68 ( 9.4%) |
| Median Home Value | $308,854 |
| Average Home Value | $395,959 |
Housing Distribution
Address Breakdown
Residential
541
Single Family
529
Multi-Family
12
Businesses
33
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices