Belmont Plan 4069 Plan, Western Garden : GatewayPhoenixAZ85037
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 Belmont Plan 4069 Plan, Western Garden: Gateway, Phoenix, AZ, 85037 offers a 7.16% rental yield on a $460,490 purchase with $2,746/mo rent. Total monthly income registers $2,746/mo, and a $2,254/mo payment leaves $24/mo available for distribution. Annual cash flow reaches $286/yr on $152,652 to close, and return on cash invested stands at 20.1% in year one. Equity gained on principal adds $2,971/yr while 5% annual appreciation supports $127,225 over five years. Portfolio math shows five-year ROI at 103.48% and total cumulative return in cash at $157,967. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,746/mo property income against a $2,254/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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
