3967 E Beaver Vista RdRimrockAZ86335
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
Investment Highlights
Rental property for sale in Rimrock at 3967 E Beaver Vista Rd, Rimrock, AZ, 86335 generates $2,584/mo in rent and, after a $2,105/mo payment, leaves $42/mo in cash flow. Total monthly income is $2,584/mo, and annual cash flow is $502/yr on $142,545 invested. Return on cash invested sits at 20.26% in year one, and rental yield is 7.21% on a $430,000 entry. Equity gained on principal adds $2,775/yr, while 5% annual appreciation builds toward $118,801 over five years. Five-year ROI reaches 104.36% and total cumulative return in cash sums $148,755. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,584/mo property income rather than buyer’s personal income.
Single Family
Built in 1983
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86335, Rimrock, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,492 (100%) |
| Owner Occupied HU | 1,736 (69.7%) |
| Renter Occupied HU | 514 (20.6%) |
| Vacant Housing Units | 242 ( 9.7%) |
| Median Home Value | $355,939 |
| Average Home Value | $371,600 |
Housing Distribution
Address Breakdown
Residential
1,742
Single Family
1,710
Multi-Family
32
Businesses
81
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rise Pavey • Coldwell Banker Northland
Mls Name: SVVAR
Mls Provider:
Mls ID: #539088
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.