38858 S Stone Wood DrSaddlebrookeAZ85739
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 38858 S Stone Wood Dr, Saddlebrooke, AZ, 85739 in Saddlebrooke at $439,000 earns $2,736/mo in rent and nets $141/mo after the $1,974/mo payment, a 7.48% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $121,288 over five years. Ziffy Mortgage underwrites this on a 1.39 DSCR without U.S. credit history. With $4,043/yr in principal paydown, total projected return reaches $175,020.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.5% |
| Monthly Cash Flow | $141 | $200 |
City averages based on Saddlebrooke 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 | $2,736 |
| Total Monthly Debt Service | $2,420 |
| DSCR Ratio | 1.13x |
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 1999
9,583 sqft 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 1999
9,583 sqft 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
Listed by: Janet M Laufmann • Long Realty
Mls Name: MLS of Southern Arizona
Mls ID: #22526933