10177 N Leopard Gecko TerMaranaAZ85653
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 10177 N Leopard Gecko Ter, Marana, AZ, 85653 in Marana at $416,000 earns $2,656/mo in rent and nets $100/mo after the $1,871/mo payment, a 7.66% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $114,933 over five years. Ziffy Mortgage underwrites this on a 1.42 DSCR without U.S. credit history. With $3,831/yr in principal paydown, total projected return reaches $164,120.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 6.2% |
| Monthly Cash Flow | $100 | $1,850 |
City averages based on Marana market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,656 |
| Total Monthly Debt Service | $2,391 |
| DSCR Ratio | 1.11x |
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.
Single Family
Built in 2025
5,227 sqft lot
$N/A/sqft
$97 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85653, Marana, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,402 (100%) |
| Owner Occupied HU | 8,502 (81.7%) |
| Renter Occupied HU | 948 ( 9.1%) |
| Vacant Housing Units | 952 ( 9.2%) |
| Median Home Value | $363,600 |
| Average Home Value | $359,649 |
Housing Distribution
Address Breakdown
Residential
9,047
Single Family
7,172
Multi-Family
1,875
Businesses
219
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
Single Family
Built in 2025
5,227 sqft lot
$N/A/sqft
$97 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85653, Marana, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,402 (100%) |
| Owner Occupied HU | 8,502 (81.7%) |
| Renter Occupied HU | 948 ( 9.1%) |
| Vacant Housing Units | 952 ( 9.2%) |
| Median Home Value | $363,600 |
| Average Home Value | $359,649 |
Housing Distribution
Address Breakdown
Residential
9,047
Single Family
7,172
Multi-Family
1,875
Businesses
219
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michele J Durco Ahern • DRH Properties Inc.
Mls Name: MLS of Southern Arizona
Mls Provider:
Mls ID: #22512485
Disclaimer: The data relating to real estate listings on this website comes in part from the Internet Data Exchange (IDX) program of Multiple Listing Service of Southern Arizona. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Listings provided by brokerages other than Zillow, Inc. are identified with the MLSSAZ IDX Logo. All Information Is Deemed Reliable But Is Not Guaranteed Accurate. Listing information Copyright 2025 MLS of Southern Arizona. All Rights Reserved.