3321 E Water St #ATucsonAZ85716
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 3321 E Water St #A, Tucson, AZ, 85716 in Tucson. Priced at $150,000, it generates $1,404/mo in gross rent and $517/mo in net monthly cash flow, a 11.23% yield that comfortably supports the 2.08 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,208. Five-year appreciation: $41,442. Equity from principal paydown: $1,382/yr. Total projected cumulative return: $90,044.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $517 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,404 |
| Total Monthly Debt Service | $827 |
| DSCR Ratio | 1.70x |
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 1983
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85716, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,875 (100%) |
| Owner Occupied HU | 7,109 (37.7%) |
| Renter Occupied HU | 10,050 (53.2%) |
| Vacant Housing Units | 1,716 ( 9.1%) |
| Median Home Value | $392,699 |
| Average Home Value | $434,006 |
Housing Distribution
Address Breakdown
Residential
16,364
Single Family
14,471
Multi-Family
1,893
Businesses
911
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 1983
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85716, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,875 (100%) |
| Owner Occupied HU | 7,109 (37.7%) |
| Renter Occupied HU | 10,050 (53.2%) |
| Vacant Housing Units | 1,716 ( 9.1%) |
| Median Home Value | $392,699 |
| Average Home Value | $434,006 |
Housing Distribution
Address Breakdown
Residential
16,364
Single Family
14,471
Multi-Family
1,893
Businesses
911
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices