2188 N Pantano RdTucsonAZ85715
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 2188 N Pantano Rd, Tucson, AZ, 85715 in Tucson hard to pass up. The 10.99% gross yield on a $159,900 purchase results in $1,464/mo in rent and $519/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.04). Annual cash flow of $6,226, five-year appreciation of $44,177, and $1,473/yr in equity build-up combine for a projected total cumulative return of $93,847.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.2% |
| Monthly Cash Flow | $519 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,464 |
| Total Monthly Debt Service | $882 |
| DSCR Ratio | 1.66x |
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.
Condo
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85715, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,054 (100%) |
| Owner Occupied HU | 6,651 (60.2%) |
| Renter Occupied HU | 3,673 (33.2%) |
| Vacant Housing Units | 730 ( 6.6%) |
| Median Home Value | $371,921 |
| Average Home Value | $417,841 |
Housing Distribution
Address Breakdown
Residential
8,851
Single Family
7,490
Multi-Family
1,361
Businesses
575
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
Condo
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85715, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,054 (100%) |
| Owner Occupied HU | 6,651 (60.2%) |
| Renter Occupied HU | 3,673 (33.2%) |
| Vacant Housing Units | 730 ( 6.6%) |
| Median Home Value | $371,921 |
| Average Home Value | $417,841 |
Housing Distribution
Address Breakdown
Residential
8,851
Single Family
7,490
Multi-Family
1,361
Businesses
575
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices