4589 W Rusty Rock CtMaranaAZ85653
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 4589 W Rusty Rock Ct, Marana, AZ, 85653 in Marana at $1,850,000, 1.84% gross yield, is a market-growth asset. Rental yield 1.84%. The $2,839/mo rent partially funds the $8,319/mo debt service; the core return is the 5%/yr price growth projected to add $511,121 over five years. Ziffy Mortgage's DSCR mortgage (0.34) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $178,240.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.8% | 6.2% |
| Monthly Cash Flow | $(8,600) | $1,850 |
City averages based on Marana market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,839 |
| Total Monthly Debt Service | $10,200 |
| DSCR Ratio | 0.28x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2006
1.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85653, Marana, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,402 (100%) |
| Owner Occupied HU | 8,502 (81.7%) |
| Renter Occupied HU | 948 ( 9.1%) |
| Vacant Housing Units | 952 ( 9.2%) |
| Median Home Value | $363,600 |
| Average Home Value | $359,649 |
Housing Distribution
Address Breakdown
Residential
9,047
Single Family
7,172
Multi-Family
1,875
Businesses
219
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 2006
1.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85653, Marana, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,402 (100%) |
| Owner Occupied HU | 8,502 (81.7%) |
| Renter Occupied HU | 948 ( 9.1%) |
| Vacant Housing Units | 952 ( 9.2%) |
| Median Home Value | $363,600 |
| Average Home Value | $359,649 |
Housing Distribution
Address Breakdown
Residential
9,047
Single Family
7,172
Multi-Family
1,875
Businesses
219
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices