353 Ocotillo StDuncanAZ85534
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 353 Ocotillo St, Duncan, AZ, 85534 in Duncan. Priced at $180,000, it generates $1,718/mo in gross rent and $654/mo in net monthly cash flow, a 11.46% yield that comfortably supports the 2.01 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,853. Five-year appreciation: $49,731. Equity from principal paydown: $1,509/yr. Total projected cumulative return: $106,740.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 7.5% |
| Monthly Cash Flow | $654 | $300 |
City averages based on Duncan market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,718 |
| Total Monthly Debt Service | $1,036 |
| 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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 1994
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85534, Duncan, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,296 (100%) |
| Owner Occupied HU | 894 (69.0%) |
| Renter Occupied HU | 157 (12.1%) |
| Vacant Housing Units | 245 (18.9%) |
| Median Home Value | $157,246 |
| Average Home Value | $157,623 |
Housing Distribution
Address Breakdown
Residential
856
Single Family
811
Multi-Family
45
Businesses
61
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
