Plan 2488 Plan, Timber Sky - Adora II, Flagstaff, AZ, 86001 | $357/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2946 sft

4333 E Coburn Dr, Flagstaff, AZ, 86004

4 Bed
3 Bath
1856 sft

17765 S Buckskin Cir, Munds Park, AZ, 86017

3 Bed
3 Bath
2419 sft

3196 S Marryvale Ln, Flagstaff, AZ, 86005

3 Bed
3 Bath
2702 sft

2705 Bucky Oneill, Flagstaff, AZ, 86005

Nearby investment properties with comparable prices

3 Bed
2 Bath
511 sft

4500 E Flintwood Ln, Flagstaff, AZ, 86004

3 Bed
2 Bath
1572 sft

2058 W University Ave, Flagstaff, AZ, 86001

4 Bed
2 Bath
348 sft

11265 N Zady Ln, Flagstaff, AZ, 86004

Plan 2354 Plan, Canyon del Rio - The Point

3 Bed
3 Bath
2354 sft

Plan 2354 Plan, Canyon del Rio - The Point, Flagstaff, AZ, 86004

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

Return on cash invested sits at 21.62% in year one, and rental yield is 7.61% on a $837,019 entry. Equity gained on principal adds $5,401/yr, while 5% annual appreciation builds toward $231,253 over five years. Five-year ROI reaches 111.61% and total cumulative return in cash sums $307,358. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,305/mo property income rather than buyer’s personal income.

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