Diamond Plan, Summit at Rocking KVailAZ85641
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
Rental property for sale in Vail at Diamond Plan, Summit at Rocking K, Vail, AZ, 85641 offers $3,341/mo rent that, after a $2,393/mo payment, leaves $451/mo cash flow. Total monthly income is $3,341/mo, and annual cash flow is $5,410/yr on $162,100 cash. Return on cash invested measures 23.25% in year one, and rental yield stands at 8.2% at a $488,990 entry. Equity gained on principal adds $3,155/yr while 5% annual appreciation compounds into $135,099 by year five. Five-year ROI records 120.37% and total cumulative return in cash reaches $195,115. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,341/mo property income versus a $2,393/mo payment rather than borrower’s personal income verification through 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: 85641, Vail, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,527 (100%) |
| Owner Occupied HU | 10,895 (87.0%) |
| Renter Occupied HU | 1,024 ( 8.2%) |
| Vacant Housing Units | 608 ( 4.9%) |
| Median Home Value | $406,383 |
| Average Home Value | $442,382 |
Housing Distribution
Address Breakdown
Residential
11,965
Single Family
9,552
Multi-Family
2,413
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
