580 Rhapsody RdSedonaAZ86336
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 3.16% gross rental yield, 580 Rhapsody Rd, Sedona, AZ, 86336 in Sedona is priced for capital growth, not immediate cash flow. The $1,595,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $440,669 by year five, with $14,690/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.59) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $264,712.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.2% | 6.0% |
| Monthly Cash Flow | $(5,257) | $1,200 |
City averages based on Sedona market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,200 |
| Total Monthly Debt Service | $8,823 |
| DSCR Ratio | 0.48x |
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 2022
4,876 sqft lot
$N/A/sqft
$350 annually 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
Single Family
Built in 2022
4,876 sqft lot
$N/A/sqft
$350 annually 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
Listed by: Kristi C Anderson • eXp Realty
Mls Name: ARMLS
Mls Provider:
Mls ID: #6854118
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS Listing Information presented by local MLS brokerage: Zillow, Inc., Designated REALTOR- Chris Long - (480) 907-1010