9145 W Floyd StTucsonAZ85735
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 9145 W Floyd St, Tucson, AZ, 85735 in Tucson. Priced at $275,000, it generates $2,338/mo in gross rent and $712/mo in net monthly cash flow, a 10.2% yield that comfortably supports the 1.89 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,544. Five-year appreciation: $75,977. Equity from principal paydown: $2,533/yr. Total projected cumulative return: $149,799.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.2% |
| Monthly Cash Flow | $712 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,338 |
| Total Monthly Debt Service | $1,516 |
| DSCR Ratio | 1.54x |
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 2025
7,840 sqft 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
Single Family
Built in 2025
7,840 sqft 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