35213 W Van Buren StTonopahAZ85354
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 35213 W Van Buren St, Tonopah, AZ, 85354 in Tonopah at $874,000, 3.01% gross yield, is a market-growth asset. Rental yield 3.01%. The $2,190/mo rent partially funds the $3,930/mo debt service; the core return is the 5%/yr price growth projected to add $241,470 over five years. Ziffy Mortgage's DSCR mortgage (0.56) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $138,847.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3% | 6.0% |
| Monthly Cash Flow | $(2,976) | $1,500 |
City averages based on Tonopah market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,190 |
| Total Monthly Debt Service | $4,819 |
| DSCR Ratio | 0.45x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Manufactured
Built in 1998
12.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85354, Tonopah, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,032 (100%) |
| Owner Occupied HU | 2,236 (73.7%) |
| Renter Occupied HU | 483 (15.9%) |
| Vacant Housing Units | 313 (10.3%) |
| Median Home Value | $417,342 |
| Average Home Value | $440,340 |
Housing Distribution
Address Breakdown
Residential
2,812
Single Family
2,811
Multi-Family
1
Businesses
60
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
Manufactured
Built in 1998
12.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85354, Tonopah, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,032 (100%) |
| Owner Occupied HU | 2,236 (73.7%) |
| Renter Occupied HU | 483 (15.9%) |
| Vacant Housing Units | 313 (10.3%) |
| Median Home Value | $417,342 |
| Average Home Value | $440,340 |
Housing Distribution
Address Breakdown
Residential
2,812
Single Family
2,811
Multi-Family
1
Businesses
60
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nikki Doherty • My Home Group Real Estate
Mls Name: ARMLS
Mls Provider:
Mls ID: #6670949
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS Listing Information presented by local MLS brokerage: Zillow, Inc., Designated REALTOR- Chris Long - (480) 907-1010