41402 W Mclellan RoadTonopahAZ85354
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 41402 W Mclellan Road, Tonopah, AZ, 85354 in Tonopah hard to pass up. The 10.55% gross yield on a $249,000 purchase results in $2,190/mo in rent and $718/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.96). Annual cash flow of $8,617, five-year appreciation of $68,794, and $2,293/yr in equity build-up combine for a projected total cumulative return of $140,313.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.0% |
| Monthly Cash Flow | $718 | $1,500 |
City averages based on Tonopah 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 | $2,190 |
| Total Monthly Debt Service | $1,373 |
| DSCR Ratio | 1.60x |
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 2024
1.00 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 2024
1.00 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
