9813 E Willow Canyon RdMount LemmonAZ85619
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 Mount Lemmon at 9813 E Willow Canyon Rd, Mount Lemmon, AZ, 85619 generates $2,700/mo in rent and, after a $803/mo payment, leaves $1,730/mo in cash flow. Total monthly income is $2,700/mo, and annual cash flow is $20,763/yr on $54,366 invested. Return on cash invested sits at 58.1% in year one, and rental yield is 19.76% on a $164,000 entry. Equity gained on principal adds $1,058/yr, while 5% annual appreciation builds toward $45,310 over five years. Five-year ROI reaches 307.36% and total cumulative return in cash sums $167,097. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,700/mo property income rather than buyer’s personal income.
Single Family
Built in 1958
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85619, Mount Lemmon, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 449 (100%) |
| Owner Occupied HU | 71 (15.8%) |
| Renter Occupied HU | 4 ( 0.9%) |
| Vacant Housing Units | 374 (83.3%) |
| Median Home Value | $575,000 |
| Average Home Value | $679,225 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
27
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marina Yoakum • OMNI Homes International
Mls Name: MLS of Southern Arizona
Mls Provider:
Mls ID: #22513836
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 2025 MLS of Southern Arizona. All Rights Reserved.