5000 Trails End DrPineAZ85544
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 5000 Trails End Dr, Pine, AZ, 85544 in Pine at $748,000, 4.81% gross yield, is a market-growth asset. Rental yield 4.81%. The $3,000/mo rent partially funds the $3,363/mo debt service; the core return is the 5%/yr price growth projected to add $206,659 over five years. Ziffy Mortgage's DSCR mortgage (0.89) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $189,440.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.8% | 7.0% |
| Monthly Cash Flow | $(1,452) | $300 |
City averages based on Pine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,000 |
| Total Monthly Debt Service | $4,155 |
| DSCR Ratio | 0.72x |
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
0.85 Acres lot
$N/A/sqft
$370 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85544, Pine, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,944 (100%) |
| Owner Occupied HU | 1,347 (34.2%) |
| Renter Occupied HU | 173 ( 4.4%) |
| Vacant Housing Units | 2,424 (61.5%) |
| Median Home Value | $396,966 |
| Average Home Value | $447,363 |
Housing Distribution
Address Breakdown
Residential
726
Single Family
725
Multi-Family
1
Businesses
61
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
0.85 Acres lot
$N/A/sqft
$370 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85544, Pine, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,944 (100%) |
| Owner Occupied HU | 1,347 (34.2%) |
| Renter Occupied HU | 173 ( 4.4%) |
| Vacant Housing Units | 2,424 (61.5%) |
| Median Home Value | $396,966 |
| Average Home Value | $447,363 |
Housing Distribution
Address Breakdown
Residential
726
Single Family
725
Multi-Family
1
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ginger Jeffers • Opportunity 2 Own Real Estate
Mls Name: CAAR
Mls Provider:
Mls ID: #92303
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.