Plan 1985 Plan, Timber Sky - Adora II, Flagstaff, AZ, 86001 | 6.39% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3029 sft

3958 S Box Canyon Trl, Flagstaff, AZ, 86005

Currently Rented+ 2 more

3 Bed
2 Bath
2401 sft

211 E Elm Ave, Flagstaff, AZ, 86001

4 Bed
3 Bath
1593 sft

2625 E Heidi Loop, Flagstaff, AZ, 86004

3 Bed
2 Bath
1920 sft

630 W Cattle Drive Trl, Flagstaff, AZ, 86005

Nearby investment properties with comparable prices

3 Bed
2 Bath
1641 sft

40 W Campfire Trl, Munds Park, AZ, 86017

3 Bed
2 Bath
1342 sft

1713 N Navajo Dr, Flagstaff, AZ, 86001

Currently Rented+ 2 more

5 Bed
3 Bath
315 sft

609 S O'Leary St, Flagstaff, AZ, 86001

3 Bed
2 Bath
1053 sft

17625 S Stallion Dr, Munds Park, AZ, 86017

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 equals $3,900/mo. Return on cash invested is 17.91% in year one, and rental yield stands at 6.39% on a $732,900 basis. Equity gained on principal adds $4,729/yr, and 5% annual appreciation accumulates to $202,487 by year five. Five-year ROI measures 91.71% and total cumulative return in cash reaches $221,137. For financing, Ziffy Mortgage’s DSCR program evaluates $3,900/mo property income against a $3,587/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 86001, Flagstaff, AZ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,498 (100%)
Owner Occupied HU	5,718 (36.9%)
Renter Occupied HU	7,610 (49.1%)
Vacant Housing Units	2,170 (14.0%)
Median Home Value	$617,005
Average Home Value	$643,322