Pinehurst Plan, Marbella at WindroseWaddellAZ85355
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 Waddell at Pinehurst Plan, Marbella at Windrose, Waddell, AZ, 85355 with 5% annual appreciation on a $476,900 basis while $2,824/mo rent supports operations. Total monthly income totals $2,824/mo and a $2,334/mo payment preserves $5/mo for cash returns. Annual cash flow comes to $62/yr on $158,092 deployed, and return on cash invested reaches 19.95% in year one. Equity gained on principal adds $3,077/yr, and five-year appreciation sums $131,759 alongside rental yield of 7.11%. Five-year ROI measures 102.71% and total cumulative return in cash totals $162,375.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,824/mo property income versus a $2,334/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85355, Waddell, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,175 (100%) |
| Owner Occupied HU | 5,142 (83.3%) |
| Renter Occupied HU | 459 ( 7.4%) |
| Vacant Housing Units | 574 ( 9.3%) |
| Median Home Value | $498,874 |
| Average Home Value | $564,605 |
Housing Distribution
Address Breakdown
Residential
5,319
Single Family
1,660
Multi-Family
3,659
Businesses
271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
