503 S 3rd StSierra VistaAZ85635
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 503 S 3rd St, Sierra Vista, AZ, 85635 in Sierra Vista worth modelling. At $211,000 with a 8.02% gross yield, the $1,410/mo rent leaves $163/mo after the $949/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.49 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $58,295 by year five; $1,943/yr in principal reduction adds further equity. Total projected return: $90,227.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.2% |
| Monthly Cash Flow | $163 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,410 |
| Total Monthly Debt Service | $1,163 |
| DSCR Ratio | 1.21x |
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.
Townhouse
Built in 1983
9,359 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85635, Sierra Vista, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,540 (100%) |
| Owner Occupied HU | 9,727 (55.5%) |
| Renter Occupied HU | 6,185 (35.3%) |
| Vacant Housing Units | 1,628 ( 9.3%) |
| Median Home Value | $240,052 |
| Average Home Value | $267,767 |
Housing Distribution
Address Breakdown
Residential
16,743
Single Family
13,114
Multi-Family
3,629
Businesses
1,175
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
Townhouse
Built in 1983
9,359 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85635, Sierra Vista, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,540 (100%) |
| Owner Occupied HU | 9,727 (55.5%) |
| Renter Occupied HU | 6,185 (35.3%) |
| Vacant Housing Units | 1,628 ( 9.3%) |
| Median Home Value | $240,052 |
| Average Home Value | $267,767 |
Housing Distribution
Address Breakdown
Residential
16,743
Single Family
13,114
Multi-Family
3,629
Businesses
1,175
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James Maloney • Sierra Vista Realty, Inc
Mls Name: ARMLS
Mls Provider:
Mls ID: #6782316
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS Listing Information presented by local MLS brokerage: Zillow, Inc., Designated REALTOR- Chris Long - (480) 907-1010