River Plan, The Oasis at Rocking KVailAZ85641
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
Investment property for sale in Vail at River Plan, The Oasis at Rocking K, Vail, AZ, 85641 at $432,900 posts ROI 23.11% with $383/mo cash flow from $2,942/mo rent. Total monthly income equals $2,942/mo, and annual cash flow records $4,595/yr on $143,506 to close. Return on cash invested measures 23.11% and rental yield reads 8.16% at the current $432,900. Equity gained on principal adds $2,793/yr, and 5% annual appreciation supports $119,602 by year five. Five-year ROI prints 119.64% and total cumulative return in cash totals $171,697.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,942/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85641, Vail, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,527 (100%) |
| Owner Occupied HU | 10,895 (87.0%) |
| Renter Occupied HU | 1,024 ( 8.2%) |
| Vacant Housing Units | 608 ( 4.9%) |
| Median Home Value | $406,383 |
| Average Home Value | $442,382 |
Housing Distribution
Address Breakdown
Residential
11,965
Single Family
9,552
Multi-Family
2,413
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
