8381 S Marstellar RdTucsonAZ85736
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 8381 S Marstellar Rd, Tucson, AZ, 85736 in Tucson. Priced at $234,500, it generates $2,238/mo in gross rent and $852/mo in net monthly cash flow, a 11.45% yield that comfortably supports the 2.12 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,222. Five-year appreciation: $64,788. Equity from principal paydown: $2,160/yr. Total projected cumulative return: $143,484.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $852 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,238 |
| Total Monthly Debt Service | $1,293 |
| DSCR Ratio | 1.73x |
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 1998
1 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 1998
1 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