460 E Highway 82Huachuca CityAZ85616
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 460 E Highway 82, Huachuca City, AZ, 85616 in Huachuca City at $466,400, 4.88% gross yield, is a market-growth asset. Rental yield 4.88%. The $1,897/mo rent partially funds the $2,097/mo debt service; the core return is the 5%/yr price growth projected to add $128,858 over five years. Ziffy Mortgage's DSCR mortgage (0.90) 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: $120,958.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.9% | 8.0% |
| Monthly Cash Flow | $(860) | $500 |
City averages based on Huachuca City 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 | $1,897 |
| Total Monthly Debt Service | $2,571 |
| DSCR Ratio | 0.74x |
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 2005
3.72 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85616, Huachuca City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,681 (100%) |
| Owner Occupied HU | 1,855 (69.2%) |
| Renter Occupied HU | 520 (19.4%) |
| Vacant Housing Units | 306 (11.4%) |
| Median Home Value | $265,575 |
| Average Home Value | $301,546 |
Housing Distribution
Address Breakdown
Residential
2,525
Single Family
2,501
Multi-Family
24
Businesses
110
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 2005
3.72 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85616, Huachuca City, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,681 (100%) |
| Owner Occupied HU | 1,855 (69.2%) |
| Renter Occupied HU | 520 (19.4%) |
| Vacant Housing Units | 306 (11.4%) |
| Median Home Value | $265,575 |
| Average Home Value | $301,546 |
Housing Distribution
Address Breakdown
Residential
2,525
Single Family
2,501
Multi-Family
24
Businesses
110
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS of Southern Arizona
Mls ID: #22603027