Moonstone Plan, Riverwalk At Rancho Del LagoVailAZ85641
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 Moonstone Plan, Riverwalk At Rancho Del Lago, Vail, AZ, 85641 at $414,990 posts ROI 24.53% with $530/mo cash flow from $2,983/mo rent. Total monthly income equals $2,983/mo, and annual cash flow records $6,361/yr on $137,569 to close. Return on cash invested measures 24.53% and rental yield reads 8.63% at the current $414,990. Equity gained on principal adds $2,678/yr, and 5% annual appreciation supports $114,654 by year five. Five-year ROI prints 127.29% and total cumulative return in cash totals $175,110.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,983/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
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
