9814 N Willow RdgMount 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
Investment property for sale in Mount Lemmon at 9814 N Willow Rdg, Mount Lemmon, AZ, 85619 offers a 7.33% rental yield on a $260,000 purchase with $1,589/mo rent. Total monthly income registers $1,589/mo, and a $1,273/mo payment leaves $52/mo available for distribution. Annual cash flow reaches $620/yr on $86,190 to close, and return on cash invested stands at 20.63% in year one. Equity gained on principal adds $1,678/yr while 5% annual appreciation supports $71,833 over five years. Portfolio math shows five-year ROI at 106.35% and total cumulative return in cash at $91,661. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,589/mo property income against a $1,273/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1948
0.33 Acres 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: Sandra Triplett • Realpros Real Estate
Mls Name: MLS of Southern Arizona
Mls Provider:
Mls ID: #22514666
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.