Newport Plan, North Shore at EnclaveLitchfield ParkAZ85340
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 Litchfield Park at Newport Plan, North Shore at Enclave, Litchfield Park, AZ, 85340 priced at $567,900 converts $3,854/mo rent into $497/mo cash flow after a $2,780/mo obligation. Total monthly income equals $3,854/mo, and annual cash flow totals $5,960/yr on $186,839 invested. Return on cash invested prints 23.25% in year one, and rental yield reads 8.14% against a $567,900 entry. Equity gained on principal adds $3,665/yr, while 5% annual appreciation compiles into $156,900 by year five. Five-year ROI reaches 120.37% and total cumulative return in cash sums $224,894. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,854/mo property income covering a $2,780/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: 85340, Litchfield Park, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,855 (100%) |
| Owner Occupied HU | 12,616 (79.6%) |
| Renter Occupied HU | 2,214 (14.0%) |
| Vacant Housing Units | 1,025 ( 6.5%) |
| Median Home Value | $587,764 |
| Average Home Value | $616,464 |
Housing Distribution
Address Breakdown
Residential
14,565
Single Family
8,427
Multi-Family
6,138
Businesses
858
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Fulton Homes
Mls Name: Fulton Homes
Mls ID: #N/A