8175 S Alice Vail LnTucsonAZ85736
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 8175 S Alice Vail Ln, Tucson, AZ, 85736 in Tucson earns a 9.47% gross yield at $155,000. Rent of $1,223/mo nets $307/mo after the $697/mo mortgage. The 1.75 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $42,824 and $1,428/yr in equity accumulation project a total cumulative return of $78,354.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.2% |
| Monthly Cash Flow | $307 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,223 |
| Total Monthly Debt Service | $855 |
| DSCR Ratio | 1.43x |
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 1982
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85736, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,449 (100%) |
| Owner Occupied HU | 1,852 (75.6%) |
| Renter Occupied HU | 267 (10.9%) |
| Vacant Housing Units | 330 (13.5%) |
| Median Home Value | $206,742 |
| Average Home Value | $257,943 |
Housing Distribution
Address Breakdown
Residential
1,482
Single Family
1,421
Multi-Family
61
Businesses
9
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 1982
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85736, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,449 (100%) |
| Owner Occupied HU | 1,852 (75.6%) |
| Renter Occupied HU | 267 (10.9%) |
| Vacant Housing Units | 330 (13.5%) |
| Median Home Value | $206,742 |
| Average Home Value | $257,943 |
Housing Distribution
Address Breakdown
Residential
1,482
Single Family
1,421
Multi-Family
61
Businesses
9
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices