Cottonwood - El Cidro Plan, The Grove at El CidroGoodyearAZ85338
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
Total monthly income registers $3,444/mo, and a $2,628/mo payment leaves $270/mo available for distribution. Annual cash flow reaches $3,242/yr on $176,640 to close, and return on cash invested stands at 21.9% in year one. Equity gained on principal adds $3,465/yr while 5% annual appreciation supports $148,336 over five years. Portfolio math shows five-year ROI at 113.11% and total cumulative return in cash at $199,801. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,444/mo property income against a $2,628/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: 85338, Goodyear, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,660 (100%) |
| Owner Occupied HU | 18,615 (65.0%) |
| Renter Occupied HU | 7,005 (24.4%) |
| Vacant Housing Units | 3,040 (10.6%) |
| Median Home Value | $464,618 |
| Average Home Value | $513,834 |
Housing Distribution
Address Breakdown
Residential
25,961
Single Family
9,083
Multi-Family
16,878
Businesses
1,257
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
