Nice Plan, Trilogy at Verde RiverRio VerdeAZ85263
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, Nice Plan, Trilogy at Verde River, Rio Verde, AZ, 85263 in Rio Verde deserves attention. This $626,000 property earns $5,890/mo in rent, a 11.29% gross yield, and nets $2,189/mo after the $2,815/mo payment. DSCR 2.09 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $172,952 compounds alongside $5,766/yr in yearly equity build, for a total cumulative return of $377,522.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 6.2% |
| Monthly Cash Flow | $2,189 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $5,890 |
| Total Monthly Debt Service | $3,451 |
| DSCR Ratio | 1.71x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85263, Rio Verde, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,145 (100%) |
| Owner Occupied HU | 2,206 (70.1%) |
| Renter Occupied HU | 49 ( 1.6%) |
| Vacant Housing Units | 890 (28.3%) |
| Median Home Value | $831,363 |
| Average Home Value | $925,283 |
Housing Distribution
Address Breakdown
Residential
2,994
Single Family
1,214
Multi-Family
1,780
Businesses
22
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85263, Rio Verde, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,145 (100%) |
| Owner Occupied HU | 2,206 (70.1%) |
| Renter Occupied HU | 49 ( 1.6%) |
| Vacant Housing Units | 890 (28.3%) |
| Median Home Value | $831,363 |
| Average Home Value | $925,283 |
Housing Distribution
Address Breakdown
Residential
2,994
Single Family
1,214
Multi-Family
1,780
Businesses
22
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
