10485 W Beaman LnMaranaAZ85653
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow10485 W Beaman Ln, Marana, AZ, 85653 in Marana earns its strong cash-flow label: 10.15% yield, $2,773/mo rent, $836/mo net income, DSCR 1.88. The $327,730 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $90,546 by year five. Combined with $3,018/yr in principal paydown, total projected return reaches $177,638.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.2% |
| Monthly Cash Flow | $836 | $1,850 |
City averages based on Marana market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,773 |
| Total Monthly Debt Service | $1,807 |
| DSCR Ratio | 1.53x |
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 2024
5,227 sqft lot
$N/A/sqft
No 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 2024
5,227 sqft lot
$N/A/sqft
No 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