Granite Vista Avanti - Plan 1258 Plan, Avanti at Granite VistaWaddellAZ85355
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 equals $2,272/mo, and annual cash flow totals $83/yr on $121,975 invested. Return on cash invested prints 19.98% in year one, and rental yield reads 7.41% against a $367,950 entry. Equity gained on principal adds $2,374/yr, while 5% annual appreciation compiles into $101,658 by year five. Five-year ROI reaches 103.16% and total cumulative return in cash sums $125,829. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,272/mo property income covering a $1,801/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$90 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85355, Waddell, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,175 (100%) |
| Owner Occupied HU | 5,142 (83.3%) |
| Renter Occupied HU | 459 ( 7.4%) |
| Vacant Housing Units | 574 ( 9.3%) |
| Median Home Value | $498,874 |
| Average Home Value | $564,605 |
Housing Distribution
Address Breakdown
Residential
5,319
Single Family
1,660
Multi-Family
3,659
Businesses
271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
