Plan 4014 Plan, Ascent at Legacy Place, O7gssn Peoria, AZ, 85345 | $822/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2344 sft

2527 W Acoma Dr, Phoenix, AZ, 85023

4 Bed
4 Bath
3222 sft

Phoenician Plan, Zanjero Pass, Waddell, AZ, 85355

Pelican Bay Super Garage w/Loft Plan, Sonoma Coast at Escalante

3 Bed
3 Bath
3204 sft

Pelican Bay Super Garage w/Loft Plan, Sonoma Coast at Escalante, Surprise, AZ, 85387

Investment Property+ 2 more

4 Bed
3 Bath
3190 sft

15437 N 170th Ct, Surprise, AZ, 85388

Nearby investment properties with comparable prices

3 Bed
3 Bath
1889 sft

Del Dotto Plan, Silverado at Enclave, Litchfield Park, AZ, 85340

2 Bed
2 Bath
1445 sft

2882 N 155th Dr, Goodyear, AZ, 85395

5 Bed
3 Bath
2840 sft

Trinity Plan, The Skyview Collection, Surprise, AZ, 85387

Jubilee Select Plan, The Enclave on Olive

5 Bed
3 Bath
2093 sft

Jubilee Select Plan, The Enclave on Olive, Waddell, AZ, 85355

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

Investment property for sale in O7gssn Peoria at Plan 4014 Plan, Ascent at Legacy Place, O7gssn Peoria, AZ, 85345 offers a 9.15% rental yield on a $561,990 purchase with $4,284/mo rent. Total monthly income registers $4,284/mo, and a $2,751/mo payment leaves $822/mo available for distribution. Annual cash flow reaches $9,860/yr on $184,895 to close, and return on cash invested stands at 25.39% in year one. Equity gained on principal adds $3,626/yr while 5% annual appreciation supports $155,267 over five years. Portfolio math shows five-year ROI at 132.18% and total cumulative return in cash at $244,398. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,284/mo property income against a $2,751/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$140 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 85345, Peoria, AZ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	26,027 (100%)
Owner Occupied HU	16,452 (63.2%)
Renter Occupied HU	8,055 (30.9%)
Vacant Housing Units	1,520 ( 5.8%)
Median Home Value	$350,638
Average Home Value	$389,293