203 E Brearley DrTucsonAZ85737
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 203 E Brearley Dr, Tucson, AZ, 85737 in Tucson at $569,000. Rental yield 6.92%. The 6.92% yield and 1.28 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $157,204 by year five, and $5,241/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $209,705.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.9% | 6.2% |
| Monthly Cash Flow | $(84) | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,280 |
| Total Monthly Debt Service | $3,137 |
| DSCR Ratio | 1.05x |
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 2008
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85737, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,887 (100%) |
| Owner Occupied HU | 7,496 (68.9%) |
| Renter Occupied HU | 2,544 (23.4%) |
| Vacant Housing Units | 847 ( 7.8%) |
| Median Home Value | $457,718 |
| Average Home Value | $515,398 |
Housing Distribution
Address Breakdown
Residential
10,548
Single Family
8,354
Multi-Family
2,194
Businesses
630
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 2008
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85737, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,887 (100%) |
| Owner Occupied HU | 7,496 (68.9%) |
| Renter Occupied HU | 2,544 (23.4%) |
| Vacant Housing Units | 847 ( 7.8%) |
| Median Home Value | $457,718 |
| Average Home Value | $515,398 |
Housing Distribution
Address Breakdown
Residential
10,548
Single Family
8,354
Multi-Family
2,194
Businesses
630
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices