The Bella Plan, Surprise City CenterSurpriseAZ85379
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
Rental property for sale in Surprise at The Bella Plan, Surprise City Center, Surprise, AZ, 85379 offers $2,436/mo rent that, after a $2,002/mo payment, leaves $18/mo cash flow. Total monthly income is $2,436/mo, and annual cash flow is $218/yr on $135,580 cash. Return on cash invested measures 20.07% in year one, and rental yield stands at 7.15% at a $408,990 entry. Equity gained on principal adds $2,639/yr while 5% annual appreciation compounds into $112,996 by year five. Five-year ROI records 103.36% and total cumulative return in cash reaches $140,142. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,436/mo property income versus a $2,002/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85379, Surprise, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,373 (100%) |
| Owner Occupied HU | 12,637 (72.7%) |
| Renter Occupied HU | 3,709 (21.3%) |
| Vacant Housing Units | 1,027 ( 5.9%) |
| Median Home Value | $472,566 |
| Average Home Value | $533,840 |
Housing Distribution
Address Breakdown
Residential
16,870
Single Family
13,785
Multi-Family
3,085
Businesses
207
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
