570 HARMONY DriveSedonaAZ86336
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 570 HARMONY Drive, Sedona, AZ, 86336 in Sedona is straightforward: $499,000 in, $3,840/mo in rent, $890/mo out after debt service. The 9.23% gross yield and 1.71 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $137,865 by year five. With $4,596/yr in principal equity, the total cumulative return is projected at $245,891.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.0% |
| Monthly Cash Flow | $890 | $1,200 |
City averages based on Sedona market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,840 |
| Total Monthly Debt Service | $2,751 |
| DSCR Ratio | 1.40x |
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.
Manufactured
Built in 1975
10,843 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86336, Sedona, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,794 (100%) |
| Owner Occupied HU | 4,836 (55.0%) |
| Renter Occupied HU | 1,430 (16.3%) |
| Vacant Housing Units | 2,528 (28.7%) |
| Median Home Value | $762,944 |
| Average Home Value | $837,872 |
Housing Distribution
Address Breakdown
Residential
6,246
Single Family
5,729
Multi-Family
517
Businesses
815
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
Manufactured
Built in 1975
10,843 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86336, Sedona, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,794 (100%) |
| Owner Occupied HU | 4,836 (55.0%) |
| Renter Occupied HU | 1,430 (16.3%) |
| Vacant Housing Units | 2,528 (28.7%) |
| Median Home Value | $762,944 |
| Average Home Value | $837,872 |
Housing Distribution
Address Breakdown
Residential
6,246
Single Family
5,729
Multi-Family
517
Businesses
815
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices