Residence Nine Plan, Sterling Grove - Villa Collection, Surprise, AZ, 85388 | $847/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2060 sft

6210 W Desert Hills Dr, Glendale, AZ, 85304

3 Bed
2 Bath
2276 sft

8672 W Behrend Dr, Peoria, AZ, 85382

Bailey Plan, Paloma Creek - Signature Series

5 Bed
3 Bath
2552 sft

Bailey Plan, Paloma Creek - Signature Series, Surprise, AZ, 85387

45-RM2 Plan, Paradisi Almeria Collection

3 Bed
3 Bath
2379 sft

45-RM2 Plan, Paradisi Almeria Collection, Surprise, AZ, 85388

Nearby investment properties with comparable prices

3 Bed
2 Bath
1424 sft

9552 W Verde Ln, Phoenix, AZ, 85037

3 Bed
2 Bath
1799 sft

12574 W Odeum Ln, Avondale, AZ, 85323

4 Bed
2 Bath
1832 sft

12712 N 305th Ave, Buckeye, AZ, 85396

2 Bed
2 Bath
1735 sft

15804 W Heritage Dr, Sun City West, AZ, 85375

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 $3,655/mo, and annual cash flow totals $10,165/yr on $157,461 invested. Return on cash invested prints 26.36% in year one, and rental yield reads 9.23% against a $474,995 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation compiles into $131,232 by year five. Five-year ROI reaches 137.11% and total cumulative return in cash sums $215,897. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,655/mo property income covering a $2,325/mo payment, not borrower’s personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA