1317 W Niagara StTucsonAZ85745
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1317 W Niagara St, Tucson, AZ, 85745 in Tucson earns its strong cash-flow label: 10.18% yield, $2,248/mo rent, $682/mo net income, DSCR 1.89. The $264,900 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 $73,187 by year five. Combined with $2,440/yr in principal paydown, total projected return reaches $144,046.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.2% |
| Monthly Cash Flow | $682 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,248 |
| Total Monthly Debt Service | $1,460 |
| DSCR Ratio | 1.54x |
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 1954
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85745, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,669 (100%) |
| Owner Occupied HU | 11,090 (59.4%) |
| Renter Occupied HU | 6,013 (32.2%) |
| Vacant Housing Units | 1,566 ( 8.4%) |
| Median Home Value | $368,677 |
| Average Home Value | $413,651 |
Housing Distribution
Address Breakdown
Residential
16,954
Single Family
13,628
Multi-Family
3,326
Businesses
631
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 1954
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85745, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,669 (100%) |
| Owner Occupied HU | 11,090 (59.4%) |
| Renter Occupied HU | 6,013 (32.2%) |
| Vacant Housing Units | 1,566 ( 8.4%) |
| Median Home Value | $368,677 |
| Average Home Value | $413,651 |
Housing Distribution
Address Breakdown
Residential
16,954
Single Family
13,628
Multi-Family
3,326
Businesses
631
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices