Plan 1821 Plan, Canyon del Rio - The Point, Flagstaff, AZ, 86004 | 5.88% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1368 sft

845 E Crestline Rd, Munds Park, AZ, 86017

3 Bed
2 Bath
1275 sft

2918 N Tindle Blvd, Flagstaff, AZ, 86004

2 Bed
2 Bath
1106 sft

2650 E Jeffrey Loop, Flagstaff, AZ, 86004

3 Bed
2 Bath
1528 sft

5300 N Thornton Pl, Flagstaff, AZ, 86004

Nearby investment properties with comparable prices

2 Bed
2 Bath
1229 sft

1650 Ponderosa Pkwy #7-334, Flagstaff, AZ, 86001

3 Bed
2 Bath
445 sft

9685 Pioneer Valley Rd, Flagstaff, AZ, 86004

2 Bed
3 Bath
1673 sft

5000 E Palomino Ln UNIT 23, Flagstaff, AZ, 86004

3 Bed
2 Bath
1120 sft

2746 Bacobi Ovi, Flagstaff, AZ, 86005

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

Explore more listings using simple english

Investment Highlights

Total monthly income totals $3,180/mo. ROI tracks 15.53% on current figures, and rental yield reads 5.88% at a $648,900 purchase. Equity gained on principal adds $4,187/yr, and 5% annual appreciation supports $179,279 over five years. Five-year ROI reaches 79.28% and total cumulative return in cash sums $169,252. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,180/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$150 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 86004, Flagstaff, AZ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,163 (100%)
Owner Occupied HU	9,925 (57.8%)
Renter Occupied HU	5,010 (29.2%)
Vacant Housing Units	2,228 (13.0%)
Median Home Value	$575,615
Average Home Value	$605,744