820 S Langley AveTucsonAZ85710
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 820 S Langley Ave, Tucson, AZ, 85710 in Tucson hard to pass up. The 11.2% gross yield on a $155,000 purchase results in $1,447/mo in rent and $531/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.08). Annual cash flow of $6,372, five-year appreciation of $42,824, and $1,428/yr in equity build-up combine for a projected total cumulative return of $92,766.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $531 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,447 |
| Total Monthly Debt Service | $855 |
| DSCR Ratio | 1.69x |
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.
Condo
Built in 1973
435.60 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85710, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,180 (100%) |
| Owner Occupied HU | 15,461 (54.9%) |
| Renter Occupied HU | 10,843 (38.5%) |
| Vacant Housing Units | 1,876 ( 6.7%) |
| Median Home Value | $297,103 |
| Average Home Value | $308,457 |
Housing Distribution
Address Breakdown
Residential
27,656
Single Family
18,838
Multi-Family
8,818
Businesses
1,072
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
Condo
Built in 1973
435.60 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85710, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,180 (100%) |
| Owner Occupied HU | 15,461 (54.9%) |
| Renter Occupied HU | 10,843 (38.5%) |
| Vacant Housing Units | 1,876 ( 6.7%) |
| Median Home Value | $297,103 |
| Average Home Value | $308,457 |
Housing Distribution
Address Breakdown
Residential
27,656
Single Family
18,838
Multi-Family
8,818
Businesses
1,072
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices