304 Brookhaven PlSierra VistaAZ85635
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder304 Brookhaven Pl, Sierra Vista, AZ, 85635 in Sierra Vista earns a respectable 7.55% gross yield at $389,000, but after the $1,749/mo mortgage the net cash flow is $149/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.40) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $107,474 over five years, making equity the dominant return driver. Total projected return: $156,621.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.2% |
| Monthly Cash Flow | $149 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,448 |
| Total Monthly Debt Service | $2,145 |
| DSCR Ratio | 1.14x |
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 2022
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85635, Sierra Vista, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,540 (100%) |
| Owner Occupied HU | 9,727 (55.5%) |
| Renter Occupied HU | 6,185 (35.3%) |
| Vacant Housing Units | 1,628 ( 9.3%) |
| Median Home Value | $240,052 |
| Average Home Value | $267,767 |
Housing Distribution
Address Breakdown
Residential
16,743
Single Family
13,114
Multi-Family
3,629
Businesses
1,175
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 2022
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85635, Sierra Vista, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,540 (100%) |
| Owner Occupied HU | 9,727 (55.5%) |
| Renter Occupied HU | 6,185 (35.3%) |
| Vacant Housing Units | 1,628 ( 9.3%) |
| Median Home Value | $240,052 |
| Average Home Value | $267,767 |
Housing Distribution
Address Breakdown
Residential
16,743
Single Family
13,114
Multi-Family
3,629
Businesses
1,175
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS of Southern Arizona
Mls ID: #22606955