7875 S Danforth AveTucsonAZ85747
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 7875 S Danforth Ave, Tucson, AZ, 85747 in Tucson. Priced at $310,000, it generates $2,803/mo in gross rent and $965/mo in net monthly cash flow, a 10.85% yield that comfortably supports the 2.01 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,577. Five-year appreciation: $85,647. Equity from principal paydown: $2,855/yr. Total projected cumulative return: $179,640.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $965 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,803 |
| Total Monthly Debt Service | $1,709 |
| DSCR Ratio | 1.64x |
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 1996
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85747, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,566 (100%) |
| Owner Occupied HU | 9,266 (80.1%) |
| Renter Occupied HU | 1,908 (16.5%) |
| Vacant Housing Units | 392 ( 3.4%) |
| Median Home Value | $380,816 |
| Average Home Value | $420,089 |
Housing Distribution
Address Breakdown
Residential
11,228
Single Family
9,653
Multi-Family
1,575
Businesses
289
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 1996
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85747, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,566 (100%) |
| Owner Occupied HU | 9,266 (80.1%) |
| Renter Occupied HU | 1,908 (16.5%) |
| Vacant Housing Units | 392 ( 3.4%) |
| Median Home Value | $380,816 |
| Average Home Value | $420,089 |
Housing Distribution
Address Breakdown
Residential
11,228
Single Family
9,653
Multi-Family
1,575
Businesses
289
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices