4586 S Bedrock Trl, Flagstaff, AZ, 86005 | 3.04% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
720 sft

17120 S Redwood Dr, Munds Park, AZ, 86017

3 Bed
2 Bath
385 sft

220 W Janice Pl, Munds Park, AZ, 86017

- Bed
1 Bath
544 sft

1185 W University Ave UNIT 16-228, Flagstaff, AZ, 86001

2 Bed
2 Bath
437 sft

13941 E Wild Bill Rd, Parks, AZ, 86018

Nearby investment properties with comparable prices

3 Bed
2 Bath
1783 sft

12970 Doyle Rd, Flagstaff, AZ, 86004

3 Bed
3 Bath
2067 sft

2916 W Paz De Avenida, Flagstaff, AZ, 86001

3 Bed
2 Bath
511 sft

4500 E Flintwood Ln, Flagstaff, AZ, 86004

4 Bed
2 Bath
348 sft

11265 N Zady Ln, Flagstaff, AZ, 86004

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $2,114/mo, and a $4,087/mo payment. Purchase price stands at $835,000, and rental yield measures 3.04% with $2,114/mo rent. Return on cash invested shows 7.73% in year one, and 5% annual appreciation builds toward $230,695 over five years. Five-year ROI reaches 37.17% and total cumulative return in cash records $102,100. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,114/mo property income covering a $4,087/mo payment rather than investor’s personal income.

Single Family

Built in 2004

0.31 Acres lot

$N/A/sqft

No HOA