3196 S Marryvale Ln, Flagstaff, AZ, 86005 | 6.53% Rental Yield

For Sale

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1020 sft

4426 N State Route 89a LOT 9, Sedona, AZ, 86336

2 Bed
2 Bath
1547 sft

900-780 Indiana Gdns, Sedona, AZ, 86336

2 Bed
2 Bath
1527 sft

780&900 Upper Indian Gardens Dr, Sedona, AZ, 86336

2 Bed
2 Bath
1527 sft

780 Upper Indian Gdns, Sedona, AZ, 86336

Nearby investment properties with comparable prices

3 Bed
2 Bath
1392 sft

1113 W Azure Dr, Flagstaff, AZ, 86001

3 Bed
2 Bath
402 sft

489 N Spitz Spring Rd, Parks, AZ, 86018

3 Bed
2 Bath
1783 sft

12970 Doyle Rd, Flagstaff, AZ, 86004

3 Bed
3 Bath
2067 sft

2916 W Paz De Avenida, Flagstaff, AZ, 86001

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Flagstaff at 3196 S Marryvale Ln, Flagstaff, AZ, 86005 generates $4,517/mo in rent, after a $4,062/mo payment. Total monthly income is $4,517/mo. Return on cash invested sits at 18.35% in year one, and rental yield is 6.53% on a $830,000 entry. Equity gained on principal adds $5,356/yr, while 5% annual appreciation builds toward $229,314 over five years. Five-year ROI reaches 94.1% and total cumulative return in cash sums $256,950. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,517/mo property income rather than buyer’s personal income.

Townhouse

Built in 2013

3,920 sqft lot

$N/A/sqft

No HOA