Lakeway Plan, Sycamore VistaVailAZ85641
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
Investment property for sale in Vail at Lakeway Plan, Sycamore Vista, Vail, AZ, 85641 earns $163/mo cash flow from $2,622/mo rent with a $2,036/mo payment. Total monthly income totals $2,622/mo, and annual cash flow totals $1,958/yr on $137,871 capital. ROI tracks 21.33% on current figures, and rental yield reads 7.57% at a $415,900 purchase. Equity gained on principal adds $2,684/yr, and 5% annual appreciation supports $114,906 over five years. Five-year ROI reaches 110.12% and total cumulative return in cash sums $151,828. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,622/mo property income instead of your personal income.
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
