Sawyer Plan, San Tan Groves - Estate SeriesValleyAZ99181
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
Total monthly income registers $2,899/mo, and a $2,158/mo payment leaves $293/mo available for distribution. Annual cash flow reaches $3,512/yr on $146,188 to close, and return on cash invested stands at 22.31% in year one. Equity gained on principal adds $2,846/yr while 5% annual appreciation supports $121,837 over five years. Portfolio math shows five-year ROI at 115.35% and total cumulative return in cash at $168,633. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,899/mo property income against a $2,158/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
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 99181, Valley, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,108 (100%) |
| Owner Occupied HU | 687 (62.0%) |
| Renter Occupied HU | 157 (14.2%) |
| Vacant Housing Units | 264 (23.8%) |
| Median Home Value | $421,382 |
| Average Home Value | $438,574 |
Housing Distribution
Address Breakdown
Residential
735
Single Family
735
Multi-Family
0
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
