530 Frontier Dr, Colorado City, AZ, 86021 | $228/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
- sft

4 A/f Water Ter, Virgin, UT, 84779

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

4 A/f Water Ter, Virgin, UT, 84779

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

Investment property for sale in Colorado City at 530 Frontier Dr, Colorado City, AZ, 86021 offers a 9.7% rental yield on a $104,900 purchase with $848/mo rent. Total monthly income registers $848/mo, and a $513/mo payment leaves $228/mo available for distribution. Annual cash flow reaches $2,740/yr on $34,774 to close, and return on cash invested stands at 27.79% in year one. Equity gained on principal adds $677/yr while 5% annual appreciation supports $28,982 over five years. Portfolio math shows five-year ROI at 144.81% and total cumulative return in cash at $50,358. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $848/mo property income against a $513/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 2022

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 86021, Colorado City, AZ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,194 (100%)
Owner Occupied HU	641 (53.7%)
Renter Occupied HU	383 (32.1%)
Vacant Housing Units	170 (14.2%)
Median Home Value	$217,991
Average Home Value	$277,555