28 Ranch DrCamp VerdeAZ86322
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 28 Ranch Dr, Camp Verde, AZ, 86322 in Camp Verde is narrow, $199/mo net on $1,499/mo rent after the $989/mo debt service, but the property operates at break-even-plus, not a loss. At $219,890 with a 8.18% yield, the long-run equity case via 5% appreciation ($60,752 over five years) and $2,025/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.52 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $95,942.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.2% |
| Monthly Cash Flow | $199 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,499 |
| Total Monthly Debt Service | $1,212 |
| DSCR Ratio | 1.24x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86322, Camp Verde, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,522 (100%) |
| Owner Occupied HU | 3,972 (71.9%) |
| Renter Occupied HU | 1,052 (19.1%) |
| Vacant Housing Units | 498 ( 9.0%) |
| Median Home Value | $360,817 |
| Average Home Value | $400,145 |
Housing Distribution
Address Breakdown
Residential
4,701
Single Family
4,342
Multi-Family
359
Businesses
470
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
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86322, Camp Verde, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,522 (100%) |
| Owner Occupied HU | 3,972 (71.9%) |
| Renter Occupied HU | 1,052 (19.1%) |
| Vacant Housing Units | 498 ( 9.0%) |
| Median Home Value | $360,817 |
| Average Home Value | $400,145 |
Housing Distribution
Address Breakdown
Residential
4,701
Single Family
4,342
Multi-Family
359
Businesses
470
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: BHHS broker feed
Mls ID: #7048214