4209 S Emelita DrGreen ValleyAZ85622
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.28% yield at 4209 S Emelita Dr, Green Valley, AZ, 85622 in Green Valley is solid, but the $2,473/mo payment compresses net cash flow to $18/mo at $549,999. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $151,955 by year five, and $5,066/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.35) without U.S. income documentation. Total projected return: $213,425.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 5.2% |
| Monthly Cash Flow | $18 | $420 |
City averages based on Green Valley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,337 |
| Total Monthly Debt Service | $3,032 |
| DSCR Ratio | 1.10x |
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 1993
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85622, Green Valley, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,885 (100%) |
| Owner Occupied HU | 3,671 (75.1%) |
| Renter Occupied HU | 190 ( 3.9%) |
| Vacant Housing Units | 1,024 (21.0%) |
| Median Home Value | $377,500 |
| Average Home Value | $395,007 |
Housing Distribution
Address Breakdown
Residential
4,767
Single Family
4,767
Multi-Family
0
Businesses
349
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 1993
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85622, Green Valley, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,885 (100%) |
| Owner Occupied HU | 3,671 (75.1%) |
| Renter Occupied HU | 190 ( 3.9%) |
| Vacant Housing Units | 1,024 (21.0%) |
| Median Home Value | $377,500 |
| Average Home Value | $395,007 |
Housing Distribution
Address Breakdown
Residential
4,767
Single Family
4,767
Multi-Family
0
Businesses
349
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Trina M Alberta Oesterle • Coldwell Banker Realty
Mls Name: MLS of Southern Arizona
Mls ID: #22604944