3555 E Thornberry LnTucsonAZ85739
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 3555 E Thornberry Ln, Tucson, AZ, 85739 in Tucson hard to pass up. The 22.25% gross yield on a $143,740 purchase results in $2,665/mo in rent and $1,755/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (4.13). Annual cash flow of $21,065, five-year appreciation of $39,713, and $1,324/yr in equity build-up combine for a projected total cumulative return of $167,572.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 22.3% | 6.2% |
| Monthly Cash Flow | $1,755 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,665 |
| Total Monthly Debt Service | $853 |
| DSCR Ratio | 3.13x |
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.
Single Family
Built in 2001
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85739, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,308 (100%) |
| Owner Occupied HU | 8,681 (84.2%) |
| Renter Occupied HU | 663 ( 6.4%) |
| Vacant Housing Units | 964 ( 9.4%) |
| Median Home Value | $458,750 |
| Average Home Value | $489,990 |
Housing Distribution
Address Breakdown
Residential
9,796
Single Family
9,672
Multi-Family
124
Businesses
173
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
Single Family
Built in 2001
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85739, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,308 (100%) |
| Owner Occupied HU | 8,681 (84.2%) |
| Renter Occupied HU | 663 ( 6.4%) |
| Vacant Housing Units | 964 ( 9.4%) |
| Median Home Value | $458,750 |
| Average Home Value | $489,990 |
Housing Distribution
Address Breakdown
Residential
9,796
Single Family
9,672
Multi-Family
124
Businesses
173
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices