1932 W Harran CirTucsonAZ85704
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis is a cash-flow-light asset: 1932 W Harran Cir, Tucson, AZ, 85704 in Tucson, $615,000, 7.36% gross yield, $139/mo net income. Consider it a market-entry position, the $3,774/mo rent covers the $2,765/mo payment with a margin, and 5%/yr appreciation is projected to add $169,913 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.36) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $241,406.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 6.2% |
| Monthly Cash Flow | $139 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,774 |
| Total Monthly Debt Service | $3,391 |
| DSCR Ratio | 1.11x |
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 1972
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85704, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,796 (100%) |
| Owner Occupied HU | 10,487 (58.9%) |
| Renter Occupied HU | 6,079 (34.2%) |
| Vacant Housing Units | 1,230 ( 6.9%) |
| Median Home Value | $426,365 |
| Average Home Value | $475,093 |
Housing Distribution
Address Breakdown
Residential
16,658
Single Family
11,470
Multi-Family
5,188
Businesses
1,055
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 1972
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85704, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,796 (100%) |
| Owner Occupied HU | 10,487 (58.9%) |
| Renter Occupied HU | 6,079 (34.2%) |
| Vacant Housing Units | 1,230 ( 6.9%) |
| Median Home Value | $426,365 |
| Average Home Value | $475,093 |
Housing Distribution
Address Breakdown
Residential
16,658
Single Family
11,470
Multi-Family
5,188
Businesses
1,055
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices