1402 W Ajo Way #21TucsonAZ85713
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 1402 W Ajo Way #21, Tucson, AZ, 85713 in Tucson. At $114,900 it earns $916/mo in rent and distributes $237/mo to the owner after the $517/mo payment, a consistent 9.57% yield. DSCR 1.77 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $31,745 in value; $1,058/yr in principal paydown compounds ownership stake. Total projected return: $58,694.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.2% |
| Monthly Cash Flow | $237 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $916 |
| Total Monthly Debt Service | $633 |
| DSCR Ratio | 1.45x |
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85713, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,727 (100%) |
| Owner Occupied HU | 11,047 (59.0%) |
| Renter Occupied HU | 5,766 (30.8%) |
| Vacant Housing Units | 1,914 (10.2%) |
| Median Home Value | $216,056 |
| Average Home Value | $270,357 |
Housing Distribution
Address Breakdown
Residential
17,863
Single Family
16,604
Multi-Family
1,259
Businesses
1,365
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85713, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,727 (100%) |
| Owner Occupied HU | 11,047 (59.0%) |
| Renter Occupied HU | 5,766 (30.8%) |
| Vacant Housing Units | 1,914 (10.2%) |
| Median Home Value | $216,056 |
| Average Home Value | $270,357 |
Housing Distribution
Address Breakdown
Residential
17,863
Single Family
16,604
Multi-Family
1,259
Businesses
1,365
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
