5275 N Trails End DrPineAZ85544
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 5275 N Trails End Dr, Pine, AZ, 85544 in Pine worth modelling. At $525,000 with a 7.4% gross yield, the $3,238/mo rent leaves $118/mo after the $2,361/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.37 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $145,048 by year five; $4,835/yr in principal reduction adds further equity. Total projected return: $206,104.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 7.0% |
| Monthly Cash Flow | $118 | $300 |
City averages based on Pine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,238 |
| Total Monthly Debt Service | $2,911 |
| DSCR Ratio | 1.11x |
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.
Single Family
Built in 2009
0.26 Acres lot
$N/A/sqft
$185 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 2009
0.26 Acres lot
$N/A/sqft
$185 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: Barbara Weeks • COLDWELL BANKER BISHOP REALTY - PINE
Mls Name: CAAR
Mls Provider:
Mls ID: #92626
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.