11015 E White Sage DrTucsonAZ85747
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 11015 E White Sage Dr, Tucson, AZ, 85747 in Tucson at $575,000 earns $3,558/mo in rent and nets $91/mo after the $2,586/mo payment, a 7.43% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $158,862 over five years. Ziffy Mortgage underwrites this on a 1.38 DSCR without U.S. credit history. With $5,296/yr in principal paydown, total projected return reaches $227,575.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 6.2% |
| Monthly Cash Flow | $91 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,558 |
| Total Monthly Debt Service | $3,170 |
| DSCR Ratio | 1.12x |
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 2012
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85747, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,566 (100%) |
| Owner Occupied HU | 9,266 (80.1%) |
| Renter Occupied HU | 1,908 (16.5%) |
| Vacant Housing Units | 392 ( 3.4%) |
| Median Home Value | $380,816 |
| Average Home Value | $420,089 |
Housing Distribution
Address Breakdown
Residential
11,228
Single Family
9,653
Multi-Family
1,575
Businesses
289
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 2012
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85747, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,566 (100%) |
| Owner Occupied HU | 9,266 (80.1%) |
| Renter Occupied HU | 1,908 (16.5%) |
| Vacant Housing Units | 392 ( 3.4%) |
| Median Home Value | $380,816 |
| Average Home Value | $420,089 |
Housing Distribution
Address Breakdown
Residential
11,228
Single Family
9,653
Multi-Family
1,575
Businesses
289
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices