8306 W Swansea DrArizona CityAZ85123
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Arizona City rental at 8306 W Swansea Dr, Arizona City, AZ, 85123 sits in the solid-income band: 8.52% gross yield, $2,130/mo rent, $357/mo net after the $1,349/mo debt service, DSCR 1.58. Entry price of $300,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $82,884 and $2,763/yr in principal reduction bring total cumulative return to $136,348.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 7.0% |
| Monthly Cash Flow | $357 | $300 |
City averages based on Arizona City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,130 |
| Total Monthly Debt Service | $1,654 |
| DSCR Ratio | 1.29x |
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 2024
9,198 sqft 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 2024
9,198 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nallely De La Pena Arenivar • My Home Group Real Estate
Mls Name: ARMLS
Mls Provider:
Mls ID: #6875359
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS.