Emerald Plan, Seasons at Baker FarmsPhoenixAZ85035
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 Phoenix at Emerald Plan, Seasons at Baker Farms, Phoenix, AZ, 85035 priced at $489,995 pairs $3,068/mo rent with $172/mo cash flow after a $2,398/mo payment. Total monthly income equals $3,068/mo, and annual cash flow comes to $2,062/yr on $162,433 invested. Return on cash invested is 21.18% in year one, and rental yield stands at 7.51% on a $489,995 basis. Equity gained on principal adds $3,162/yr, and 5% annual appreciation accumulates to $135,377 by year five. Five-year ROI measures 109.28% and total cumulative return in cash reaches $177,515. For financing, Ziffy Mortgage’s DSCR program evaluates $3,068/mo property income against a $2,398/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85035, Phoenix, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,789 (100%) |
| Owner Occupied HU | 6,863 (49.8%) |
| Renter Occupied HU | 6,252 (45.3%) |
| Vacant Housing Units | 674 ( 4.9%) |
| Median Home Value | $265,008 |
| Average Home Value | $341,796 |
Housing Distribution
Address Breakdown
Residential
15,055
Single Family
8,195
Multi-Family
6,860
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
