Alyssum Plan 2571 Plan, Western Garden : CottagePhoenixAZ85037
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 Phoenix at Alyssum Plan 2571 Plan, Western Garden: Cottage, Phoenix, AZ, 85037 earns $232/mo cash flow from $2,460/mo rent with a $1,845/mo payment. Total monthly income totals $2,460/mo, and annual cash flow totals $2,781/yr on $124,972 capital. ROI tracks 22.13% on current figures, and rental yield reads 7.83% at a $376,990 purchase. Equity gained on principal adds $2,433/yr, and 5% annual appreciation supports $104,155 over five years. Five-year ROI reaches 114.4% and total cumulative return in cash sums $142,972. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,460/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85037, Phoenix, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,712 (100%) |
| Owner Occupied HU | 9,817 (52.5%) |
| Renter Occupied HU | 7,433 (39.7%) |
| Vacant Housing Units | 1,462 ( 7.8%) |
| Median Home Value | $364,174 |
| Average Home Value | $426,853 |
Housing Distribution
Address Breakdown
Residential
16,648
Single Family
11,468
Multi-Family
5,180
Businesses
393
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
