5450 E McLellan Rd #254MesaAZ85225
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors approaching the U.S. market with capital-preservation in mind will find 5450 E McLellan Rd #254, Mesa, AZ, 85225 in Mesa aligned with their strategy. Rental yield 7.8%. DSCR 1.45 and 7.8% yield provide a sound foundation. Ziffy Mortgage's DSCR program enables non-U.S. residents to acquire without domestic credit. Over five years, 5% appreciation and $3,587/yr in paydown build toward a projected cumulative return of $162,078.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 5.5% |
| Monthly Cash Flow | $(139) | $450 |
City averages based on Mesa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,532 |
| Total Monthly Debt Service | $2,147 |
| DSCR Ratio | 1.18x |
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.
Townhouse
Built in 1999
3,905 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85225, Chandler, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,212 (100%) |
| Owner Occupied HU | 17,193 (58.9%) |
| Renter Occupied HU | 10,784 (36.9%) |
| Vacant Housing Units | 1,235 ( 4.2%) |
| Median Home Value | $446,363 |
| Average Home Value | $476,751 |
Housing Distribution
Address Breakdown
Residential
28,116
Single Family
20,351
Multi-Family
7,765
Businesses
1,438
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
Townhouse
Built in 1999
3,905 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85225, Chandler, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,212 (100%) |
| Owner Occupied HU | 17,193 (58.9%) |
| Renter Occupied HU | 10,784 (36.9%) |
| Vacant Housing Units | 1,235 ( 4.2%) |
| Median Home Value | $446,363 |
| Average Home Value | $476,751 |
Housing Distribution
Address Breakdown
Residential
28,116
Single Family
20,351
Multi-Family
7,765
Businesses
1,438
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices