92 E Forrest Feezor StVailAZ85641
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
Investment Highlights
Rental property for sale in Vail at 92 E Forrest Feezor St, Vail, AZ, 85641 priced at $391,000 pairs $2,479/mo rent with $58/mo cash flow after a $1,914/mo payment. Total monthly income equals $2,479/mo, and annual cash flow comes to $701/yr on $129,617 invested. Return on cash invested is 20.45% in year one, and rental yield stands at 7.61% on a $391,000 basis. Equity gained on principal adds $2,523/yr, and 5% annual appreciation accumulates to $108,026 by year five. Five-year ROI measures 105.77% and total cumulative return in cash reaches $137,098. For financing, Ziffy Mortgage’s DSCR program evaluates $2,479/mo property income against a $1,914/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2013
7,405 sqft lot
$N/A/sqft
$40 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85641, Vail, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,527 (100%) |
| Owner Occupied HU | 10,895 (87.0%) |
| Renter Occupied HU | 1,024 ( 8.2%) |
| Vacant Housing Units | 608 ( 4.9%) |
| Median Home Value | $406,383 |
| Average Home Value | $442,382 |
Housing Distribution
Address Breakdown
Residential
11,965
Single Family
9,552
Multi-Family
2,413
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Linda Nelson • Community Realty
Mls Name: MLS of Southern Arizona
Mls Provider:
Mls ID: #22428539
Disclaimer: The data relating to real estate listings on this website comes in part from the Internet Data Exchange (IDX) program of Multiple Listing Service of Southern Arizona. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Listings provided by brokerages other than Zillow, Inc. are identified with the MLSSAZ IDX Logo. All Information Is Deemed Reliable But Is Not Guaranteed Accurate. Listing information Copyright 2024 MLS of Southern Arizona. All Rights Reserved.