Sawyer Plan, Meritage Homes by Teravalis - Reserve Series, Buckeye, AZ, 85396 | $652/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1610 sft

19664 W Woodlands Ave, Buckeye, AZ, 85326

Currently Rented+ 1 more

4 Bed
2 Bath
1647 sft

16159 W Maui Ln, Surprise, AZ, 85379

3 Bed
2 Bath
1494 sft

Jasmine Plan, North Copper Canyon, Surprise, AZ, 85387

4 Bed
2 Bath
1931 sft

1619 E Aspen Ave, Buckeye, AZ, 85326

Nearby investment properties with comparable prices

Plan 1503 Plan, The Traditions at Teravalis

3 Bed
2 Bath
1503 sft

Plan 1503 Plan, The Traditions at Teravalis, Buckeye, AZ, 85396

2 Bed
2 Bath
1108 sft

16182 W Vista North Dr, Sun City West, AZ, 85375

2 Bed
2 Bath
1230 sft

26145 W Runion Dr, Buckeye, AZ, 85396

3 Bed
2 Bath
1681 sft

2934 N 333rd Ave, Tonopah, AZ, 85354

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 runs $2,780/mo, and annual cash flow reaches $7,824/yr on $119,337 cash to close. Return on cash invested measures 26.47% in year one, and rental yield registers 9.27% at a $359,990 basis. Equity gained on principal adds $2,323/yr, and annual property appreciation at 5% supports $99,459 by year five. Five-year ROI tracks 137.67% and total cumulative return in cash totals $164,286. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,780/mo property income relative to a $1,762/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA