3531 W Grape DrTucsonAZ85741
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 3531 W Grape Dr, Tucson, AZ, 85741 in Tucson earns a 9.15% gross yield at $199,000. Rent of $1,517/mo nets $341/mo after the $895/mo mortgage. The 1.69 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $54,980 and $1,833/yr in equity accumulation project a total cumulative return of $97,146.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $341 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,517 |
| Total Monthly Debt Service | $1,097 |
| DSCR Ratio | 1.38x |
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 1972
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85741, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,971 (100%) |
| Owner Occupied HU | 9,123 (60.9%) |
| Renter Occupied HU | 5,164 (34.5%) |
| Vacant Housing Units | 684 ( 4.6%) |
| Median Home Value | $326,494 |
| Average Home Value | $348,824 |
Housing Distribution
Address Breakdown
Residential
14,189
Single Family
10,427
Multi-Family
3,762
Businesses
867
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 1972
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85741, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,971 (100%) |
| Owner Occupied HU | 9,123 (60.9%) |
| Renter Occupied HU | 5,164 (34.5%) |
| Vacant Housing Units | 684 ( 4.6%) |
| Median Home Value | $326,494 |
| Average Home Value | $348,824 |
Housing Distribution
Address Breakdown
Residential
14,189
Single Family
10,427
Multi-Family
3,762
Businesses
867
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices