405 Cactus Wren RdFredoniaAZ86022
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 405 Cactus Wren Rd, Fredonia, AZ, 86022 in Fredonia is capital appreciation. Rental yield 5.41%. The 5.41% gross yield at $649,900 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $179,555 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (1.00) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $187,046.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.4% | 10.0% |
| Monthly Cash Flow | $(911) | $1,200 |
City averages based on Fredonia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,930 |
| Total Monthly Debt Service | $3,583 |
| DSCR Ratio | 0.82x |
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.
Single Family
Built in 1992
0.94 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86022, Fredonia, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 599 (100%) |
| Owner Occupied HU | 408 (68.1%) |
| Renter Occupied HU | 113 (18.9%) |
| Vacant Housing Units | 78 (13.0%) |
| Median Home Value | $291,964 |
| Average Home Value | $321,170 |
Housing Distribution
Address Breakdown
Residential
208
Single Family
208
Multi-Family
0
Businesses
53
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 1992
0.94 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86022, Fredonia, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 599 (100%) |
| Owner Occupied HU | 408 (68.1%) |
| Renter Occupied HU | 113 (18.9%) |
| Vacant Housing Units | 78 (13.0%) |
| Median Home Value | $291,964 |
| Average Home Value | $321,170 |
Housing Distribution
Address Breakdown
Residential
208
Single Family
208
Multi-Family
0
Businesses
53
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices