Emerald Plan, Entrada Del ToroSahuaritaAZ85629
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 Sahuarita at Emerald Plan, Entrada Del Toro, Sahuarita, AZ, 85629 priced at $400,930 converts $2,753/mo rent into $383/mo cash flow after a $1,962/mo obligation. Total monthly income equals $2,753/mo, and annual cash flow totals $4,601/yr on $132,908 invested. Return on cash invested prints 23.37% in year one, and rental yield reads 8.24% against a $400,930 entry. Equity gained on principal adds $2,587/yr, while 5% annual appreciation compiles into $110,770 by year five. Five-year ROI reaches 121.05% and total cumulative return in cash sums $160,880. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,753/mo property income covering a $1,962/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85629, Sahuarita, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,451 (100%) |
| Owner Occupied HU | 9,514 (83.1%) |
| Renter Occupied HU | 1,318 (11.5%) |
| Vacant Housing Units | 619 ( 5.4%) |
| Median Home Value | $363,239 |
| Average Home Value | $382,557 |
Housing Distribution
Address Breakdown
Residential
11,112
Single Family
10,486
Multi-Family
626
Businesses
248
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
