535 N Green River RdCottonwoodAZ86326
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 2.43% gross rental yield, 535 N Green River Rd, Cottonwood, AZ, 86326 in Cottonwood is priced for capital growth, not immediate cash flow. The $1,485,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $410,278 by year five, with $13,677/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.45) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $190,035.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.4% | 7.0% |
| Monthly Cash Flow | $(5,770) | $300 |
City averages based on Cottonwood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,008 |
| Total Monthly Debt Service | $8,187 |
| DSCR Ratio | 0.37x |
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 1976
3.54 Acres lot
$N/A/sqft
No HOA
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 1976
3.54 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Connie Bills • Coldwell Banker Realty
Mls Name: ARMLS
Mls Provider:
Mls ID: #6909009
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS.