2550 E River Rd UNIT 5302TucsonAZ85718
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 2550 E River Rd UNIT 5302, Tucson, AZ, 85718 in Tucson worth modelling. At $304,900 with a 8.63% gross yield, the $2,194/mo rent leaves $150/mo after the $1,371/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.60 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $84,238 by year five; $2,808/yr in principal reduction adds further equity. Total projected return: $126,053.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.2% |
| Monthly Cash Flow | $150 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,194 |
| Total Monthly Debt Service | $1,922 |
| DSCR Ratio | 1.14x |
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 2004
435.60 sqft lot
$N/A/sqft
$241 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85718, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,436 (100%) |
| Owner Occupied HU | 10,106 (65.5%) |
| Renter Occupied HU | 3,969 (25.7%) |
| Vacant Housing Units | 1,361 ( 8.8%) |
| Median Home Value | $657,644 |
| Average Home Value | $733,161 |
Housing Distribution
Address Breakdown
Residential
15,191
Single Family
10,588
Multi-Family
4,603
Businesses
666
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 2004
435.60 sqft lot
$N/A/sqft
$241 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85718, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,436 (100%) |
| Owner Occupied HU | 10,106 (65.5%) |
| Renter Occupied HU | 3,969 (25.7%) |
| Vacant Housing Units | 1,361 ( 8.8%) |
| Median Home Value | $657,644 |
| Average Home Value | $733,161 |
Housing Distribution
Address Breakdown
Residential
15,191
Single Family
10,588
Multi-Family
4,603
Businesses
666
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Juan De La Ossa • Keller Williams Southern Arizona
Mls Name: MLS of Southern Arizona
Mls Provider:
Mls ID: #22532320
Disclaimer: The data relating to real estate listings on this website comes in part from the Internet Data Exchange (IDX) program of Multiple Listing Service of Southern Arizona. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Listings provided by brokerages other than Zillow, Inc. are identified with the MLSSAZ IDX Logo. All Information Is Deemed Reliable But Is Not Guaranteed Accurate. Listing information Copyright 2025 MLS of Southern Arizona. All Rights Reserved.