Plan 4003 Plan, The Residences Collection at FronteraSurpriseAZ85387
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 Surprise at Plan 4003 Plan, The Residences Collection at Frontera, Surprise, AZ, 85387 generates $2,921/mo in rent and, after a $2,144/mo payment, leaves $332/mo in cash flow. Total monthly income is $2,921/mo, and annual cash flow is $3,981/yr on $145,194 invested. Return on cash invested sits at 22.65% in year one, and rental yield is 8% on a $437,990 entry. Equity gained on principal adds $2,826/yr, while 5% annual appreciation builds toward $121,009 over five years. Five-year ROI reaches 117.18% and total cumulative return in cash sums $170,139. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,921/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85387, Surprise, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,798 (100%) |
| Owner Occupied HU | 12,307 (83.2%) |
| Renter Occupied HU | 605 ( 4.1%) |
| Vacant Housing Units | 1,886 (12.7%) |
| Median Home Value | $514,786 |
| Average Home Value | $549,452 |
Housing Distribution
Address Breakdown
Residential
12,371
Single Family
8,196
Multi-Family
4,175
Businesses
23
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
