Cambridge Plan, Legado Landmark CollectionQueen CreekAZ85142
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find Cambridge Plan, Legado Landmark Collection, Queen Creek, AZ, 85142 in Queen Creek worth modelling. At $614,990 with a 7.13% gross yield, the $3,656/mo rent leaves $21/mo after the $2,765/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.32 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $169,910 by year five; $5,664/yr in principal reduction adds further equity. Total projected return: $233,795.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.1% | 6.0% |
| Monthly Cash Flow | $21 | $400 |
City averages based on Queen Creek market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,656 |
| Total Monthly Debt Service | $3,391 |
| DSCR Ratio | 1.08x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Star Keith • Taylor Morrison
Mls Name: Taylor Morrison
Mls Provider:
Mls ID: #N/A