Lariat Plan, The Oasis 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 Lariat Plan, The Oasis at Rocking K, Vail, AZ, 85641 priced at $472,900 converts $3,182/mo rent into $386/mo cash flow after a $2,315/mo obligation. Total monthly income equals $3,182/mo, and annual cash flow totals $4,635/yr on $156,766 invested. Return on cash invested prints 22.87% in year one, and rental yield reads 8.07% against a $472,900 entry. Equity gained on principal adds $3,052/yr, while 5% annual appreciation compiles into $130,654 by year five. Five-year ROI reaches 118.35% and total cumulative return in cash sums $185,527. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,182/mo property income covering a $2,315/mo payment, not borrower’s 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
