2229 N Mustang Heights RdHuachuca CityAZ85616
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 2229 N Mustang Heights Rd, Huachuca City, AZ, 85616 in Huachuca City is narrow, $155/mo net on $840/mo rent after the $512/mo debt service, but the property operates at break-even-plus, not a loss. At $113,900 with a 8.85% yield, the long-run equity case via 5% appreciation ($31,468 over five years) and $1,049/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.64 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $53,110.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 8.0% |
| Monthly Cash Flow | $155 | $500 |
City averages based on Huachuca City market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $840 |
| Total Monthly Debt Service | $639 |
| DSCR Ratio | 1.31x |
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 1983
2.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85616, Huachuca City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,681 (100%) |
| Owner Occupied HU | 1,855 (69.2%) |
| Renter Occupied HU | 520 (19.4%) |
| Vacant Housing Units | 306 (11.4%) |
| Median Home Value | $265,575 |
| Average Home Value | $301,546 |
Housing Distribution
Address Breakdown
Residential
2,525
Single Family
2,501
Multi-Family
24
Businesses
110
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 1983
2.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85616, Huachuca City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,681 (100%) |
| Owner Occupied HU | 1,855 (69.2%) |
| Renter Occupied HU | 520 (19.4%) |
| Vacant Housing Units | 306 (11.4%) |
| Median Home Value | $265,575 |
| Average Home Value | $301,546 |
Housing Distribution
Address Breakdown
Residential
2,525
Single Family
2,501
Multi-Family
24
Businesses
110
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Demers • Sell Your Home Services
Mls Name: ARMLS
Mls Provider:
Mls ID: #6879814
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS Listing Information presented by local MLS brokerage: Zillow, Inc., Designated REALTOR- Chris Long - (480) 907-1010