4100 W Mogollon DrShow LowAZ85901
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4100 W Mogollon Dr, Show Low, AZ, 85901 in Show Low. Priced at $244,000, it generates $2,286/mo in gross rent and $842/mo in net monthly cash flow, a 11.24% yield that comfortably supports the 2.08 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,099. Five-year appreciation: $67,413. Equity from principal paydown: $2,247/yr. Total projected cumulative return: $146,411.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 8.0% |
| Monthly Cash Flow | $842 | $800 |
City averages based on Show Low market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,286 |
| Total Monthly Debt Service | $1,347 |
| DSCR Ratio | 1.70x |
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 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 1972
0.25 Acres lot
$N/A/sqft
$25 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85901, Show Low, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 7,132 (47.0%) |
| Renter Occupied HU | 2,225 (14.7%) |
| Vacant Housing Units | 5,804 (38.3%) |
| Median Home Value | $335,249 |
| Average Home Value | $362,262 |
Housing Distribution
Address Breakdown
Residential
10,758
Single Family
8,720
Multi-Family
2,038
Businesses
606
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 1972
0.25 Acres lot
$N/A/sqft
$25 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85901, Show Low, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 7,132 (47.0%) |
| Renter Occupied HU | 2,225 (14.7%) |
| Vacant Housing Units | 5,804 (38.3%) |
| Median Home Value | $335,249 |
| Average Home Value | $362,262 |
Housing Distribution
Address Breakdown
Residential
10,758
Single Family
8,720
Multi-Family
2,038
Businesses
606
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
