1331 W Calle SerranoGreen ValleyAZ85622
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1331 W Calle Serrano, Green Valley, AZ, 85622 in Green Valley. Priced at $265,000, it generates $2,270/mo in gross rent and $675/mo in net monthly cash flow, a 10.28% yield that comfortably supports the 1.90 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,099. Five-year appreciation: $73,215. Equity from principal paydown: $2,441/yr. Total projected cumulative return: $145,435.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 5.2% |
| Monthly Cash Flow | $675 | $420 |
City averages based on Green Valley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,270 |
| Total Monthly Debt Service | $1,461 |
| DSCR Ratio | 1.55x |
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.
Townhouse
Built in 1979
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85622, Green Valley, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,885 (100%) |
| Owner Occupied HU | 3,671 (75.1%) |
| Renter Occupied HU | 190 ( 3.9%) |
| Vacant Housing Units | 1,024 (21.0%) |
| Median Home Value | $377,500 |
| Average Home Value | $395,007 |
Housing Distribution
Address Breakdown
Residential
4,767
Single Family
4,767
Multi-Family
0
Businesses
349
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
Townhouse
Built in 1979
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85622, Green Valley, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,885 (100%) |
| Owner Occupied HU | 3,671 (75.1%) |
| Renter Occupied HU | 190 ( 3.9%) |
| Vacant Housing Units | 1,024 (21.0%) |
| Median Home Value | $377,500 |
| Average Home Value | $395,007 |
Housing Distribution
Address Breakdown
Residential
4,767
Single Family
4,767
Multi-Family
0
Businesses
349
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS of Southern Arizona
Mls ID: #22607913