8095 S Worden RdTucsonAZ85735
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 8095 S Worden Rd, Tucson, AZ, 85735 in Tucson at $279,900 earns $1,739/mo in rent and nets $84/mo after the $1,259/mo payment, a 7.45% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $77,331 over five years. Ziffy Mortgage underwrites this on a 1.38 DSCR without U.S. credit history. With $2,578/yr in principal paydown, total projected return reaches $111,244.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.2% |
| Monthly Cash Flow | $84 | $450 |
City averages based on Tucson 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 | $1,739 |
| Total Monthly Debt Service | $1,543 |
| DSCR Ratio | 1.13x |
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.
Manufactured
Built in 2003
4.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85735, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,286 (100%) |
| Owner Occupied HU | 4,140 (78.3%) |
| Renter Occupied HU | 573 (10.8%) |
| Vacant Housing Units | 573 (10.8%) |
| Median Home Value | $288,682 |
| Average Home Value | $313,798 |
Housing Distribution
Address Breakdown
Residential
4,247
Single Family
4,247
Multi-Family
0
Businesses
66
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
Manufactured
Built in 2003
4.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85735, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,286 (100%) |
| Owner Occupied HU | 4,140 (78.3%) |
| Renter Occupied HU | 573 (10.8%) |
| Vacant Housing Units | 573 (10.8%) |
| Median Home Value | $288,682 |
| Average Home Value | $313,798 |
Housing Distribution
Address Breakdown
Residential
4,247
Single Family
4,247
Multi-Family
0
Businesses
66
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices