Pantano Plan, Sycamore Canyon : Destiny CollectionVailAZ85641
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 Pantano Plan, Sycamore Canyon: Destiny Collection, Vail, AZ, 85641 priced at $301,990 converts $2,280/mo rent into $495/mo cash flow after a $1,478/mo obligation. Total monthly income equals $2,280/mo, and annual cash flow totals $5,940/yr on $100,110 invested. Return on cash invested prints 25.84% in year one, and rental yield reads 9.06% against a $301,990 entry. Equity gained on principal adds $1,949/yr, while 5% annual appreciation compiles into $83,434 by year five. Five-year ROI reaches 134.28% and total cumulative return in cash sums $134,425. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,280/mo property income covering a $1,478/mo payment, not borrower’s personal income.
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
