Madison - Plan H30M Plan, Hanson RidgeVailAZ85641
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 totals $3,415/mo and a $2,011/mo payment preserves $986/mo for cash returns. Annual cash flow comes to $11,835/yr on $136,213 deployed, and return on cash invested reaches 28.6% in year one. Equity gained on principal adds $2,651/yr, and five-year appreciation sums $113,524 alongside rental yield of 9.97%. Five-year ROI measures 149.09% and total cumulative return in cash totals $203,082.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,415/mo property income versus a $2,011/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
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
