390 Coffee Pot DriveSedonaAZ86336
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 390 Coffee Pot Drive, Sedona, AZ, 86336 in Sedona worth modelling. At $685,000 with a 7.36% gross yield, the $4,200/mo rent leaves $151/mo after the $3,247/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.29 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $189,253 by year five; $5,742/yr in principal reduction adds further equity. Total projected return: $255,772.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 6.0% |
| Monthly Cash Flow | $151 | $1,200 |
City averages based on Sedona market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,200 |
| Total Monthly Debt Service | $3,944 |
| DSCR Ratio | 1.06x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1988
6,343 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86336, Sedona, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,794 (100%) |
| Owner Occupied HU | 4,836 (55.0%) |
| Renter Occupied HU | 1,430 (16.3%) |
| Vacant Housing Units | 2,528 (28.7%) |
| Median Home Value | $762,944 |
| Average Home Value | $837,872 |
Housing Distribution
Address Breakdown
Residential
6,246
Single Family
5,729
Multi-Family
517
Businesses
815
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
