(Undisclosed Address)VailAZ85641
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
No similar price properties found nearby.
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 (Undisclosed Address), Vail, AZ, 85641 offers a 8.12% rental yield on a $403,630 purchase with $2,730/mo rent. Total monthly income registers $2,730/mo, and a $1,976/mo payment leaves $344/mo available for distribution. Annual cash flow reaches $4,124/yr on $133,803 to close, and return on cash invested stands at 22.99% in year one. Equity gained on principal adds $2,605/yr while 5% annual appreciation supports $111,516 over five years. Portfolio math shows five-year ROI at 119.01% and total cumulative return in cash at $159,243. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,730/mo property income against a $1,976/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
5,662 sqft 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
No similar rental properties found nearby.
Nearby investment properties with comparable prices
No similar price properties found nearby.