1030 N Hunt Ranch TrlHuachuca CityAZ85616
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 8% yield at 1030 N Hunt Ranch Trl, Huachuca City, AZ, 85616 in Huachuca City is solid, but the $1,043/mo payment compresses net cash flow to $175/mo at $232,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $64,097 by year five, and $2,137/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.48) without U.S. income documentation. Total projected return: $99,043.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 8.0% |
| Monthly Cash Flow | $175 | $500 |
City averages based on Huachuca City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,547 |
| Total Monthly Debt Service | $1,279 |
| DSCR Ratio | 1.21x |
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 2004
4.00 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85616, Huachuca City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,681 (100%) |
| Owner Occupied HU | 1,855 (69.2%) |
| Renter Occupied HU | 520 (19.4%) |
| Vacant Housing Units | 306 (11.4%) |
| Median Home Value | $265,575 |
| Average Home Value | $301,546 |
Housing Distribution
Address Breakdown
Residential
2,525
Single Family
2,501
Multi-Family
24
Businesses
110
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 2004
4.00 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85616, Huachuca City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,681 (100%) |
| Owner Occupied HU | 1,855 (69.2%) |
| Renter Occupied HU | 520 (19.4%) |
| Vacant Housing Units | 306 (11.4%) |
| Median Home Value | $265,575 |
| Average Home Value | $301,546 |
Housing Distribution
Address Breakdown
Residential
2,525
Single Family
2,501
Multi-Family
24
Businesses
110
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melissa Clayton • Haymore Real Estate LLC
Mls Name: ARMLS
Mls ID: #6913778