430 S Paseo Pena APT BGreen ValleyAZ85614
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 430 S Paseo Pena APT B, Green Valley, AZ, 85614 in Green Valley. At $127,000 it earns $961/mo in rent and distributes $210/mo to the owner after the $571/mo payment, a consistent 9.08% yield. DSCR 1.68 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $35,088 in value; $1,170/yr in principal paydown compounds ownership stake. Total projected return: $61,539.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 5.2% |
| Monthly Cash Flow | $210 | $420 |
City averages based on Green Valley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $961 |
| Total Monthly Debt Service | $700 |
| DSCR Ratio | 1.37x |
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.
Condo
Built in 1964
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85614, Green Valley, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,232 (100%) |
| Owner Occupied HU | 13,269 (72.8%) |
| Renter Occupied HU | 2,237 (12.3%) |
| Vacant Housing Units | 2,726 (15.0%) |
| Median Home Value | $351,232 |
| Average Home Value | $370,704 |
Housing Distribution
Address Breakdown
Residential
16,448
Single Family
14,920
Multi-Family
1,528
Businesses
472
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
Condo
Built in 1964
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85614, Green Valley, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,232 (100%) |
| Owner Occupied HU | 13,269 (72.8%) |
| Renter Occupied HU | 2,237 (12.3%) |
| Vacant Housing Units | 2,726 (15.0%) |
| Median Home Value | $351,232 |
| Average Home Value | $370,704 |
Housing Distribution
Address Breakdown
Residential
16,448
Single Family
14,920
Multi-Family
1,528
Businesses
472
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carolyn A. Fox • Coldwell Banker Realty
Mls Name: MLS of Southern Arizona
Mls ID: #22531844