5025 E Night Hawk DrCornvilleAZ86325
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
Investment Highlights
Rental property for sale in Cornville at 5025 E Night Hawk Dr, Cornville, AZ, 86325 priced at $475,000 converts $3,307/mo rent into $379/mo cash flow after a $2,325/mo obligation. Total monthly income equals $3,307/mo, and annual cash flow totals $4,549/yr on $157,463 invested. Return on cash invested prints 22.8% in year one, and rental yield reads 8.35% against a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation compiles into $131,234 by year five. Five-year ROI reaches 118.33% and total cumulative return in cash sums $186,331. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,307/mo property income covering a $2,325/mo payment, not borrower’s personal income.
Single Family
Built in 2005
7,405 sqft lot
$N/A/sqft
$120 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86325, Cornville, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,966 (100%) |
| Owner Occupied HU | 2,188 (73.8%) |
| Renter Occupied HU | 408 (13.8%) |
| Vacant Housing Units | 370 (12.5%) |
| Median Home Value | $493,750 |
| Average Home Value | $563,267 |
Housing Distribution
Address Breakdown
Residential
2,174
Single Family
1,526
Multi-Family
648
Businesses
95
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ruth Ann Rankins • Realty ONE Group Mountain Dese
Mls Name: SVVAR
Mls Provider:
Mls ID: #539026
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.