7749 W Hearn RdPeoriaAZ85381
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 7749 W Hearn Rd, Peoria, AZ, 85381 in Peoria. At $613,000 it earns $4,496/mo in rent and distributes $873/mo to the owner after the $2,756/mo payment, a consistent 8.8% yield. DSCR 1.63 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $169,361 in value; $5,646/yr in principal paydown compounds ownership stake. Total projected return: $287,861.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 5.8% |
| Monthly Cash Flow | $873 | $850 |
City averages based on Peoria market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,496 |
| Total Monthly Debt Service | $3,380 |
| DSCR Ratio | 1.33x |
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.
Single Family
Built in 1989
9,807 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85381, Peoria, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,842 (100%) |
| Owner Occupied HU | 7,108 (65.6%) |
| Renter Occupied HU | 3,114 (28.7%) |
| Vacant Housing Units | 620 ( 5.7%) |
| Median Home Value | $461,165 |
| Average Home Value | $505,227 |
Housing Distribution
Address Breakdown
Residential
10,436
Single Family
7,618
Multi-Family
2,818
Businesses
627
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 1989
9,807 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85381, Peoria, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,842 (100%) |
| Owner Occupied HU | 7,108 (65.6%) |
| Renter Occupied HU | 3,114 (28.7%) |
| Vacant Housing Units | 620 ( 5.7%) |
| Median Home Value | $461,165 |
| Average Home Value | $505,227 |
Housing Distribution
Address Breakdown
Residential
10,436
Single Family
7,618
Multi-Family
2,818
Businesses
627
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
