950 W Calle Del RegaloGreen ValleyAZ85614
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 950 W Calle Del Regalo, Green Valley, AZ, 85614 in Green Valley at $286,000 earns $1,872/mo in rent and nets $177/mo after the $1,286/mo payment, a 7.85% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $79,017 over five years. Ziffy Mortgage underwrites this on a 1.46 DSCR without U.S. credit history. With $2,634/yr in principal paydown, total projected return reaches $119,823.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 5.2% |
| Monthly Cash Flow | $177 | $420 |
City averages based on Green Valley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,872 |
| Total Monthly Debt Service | $1,577 |
| DSCR Ratio | 1.19x |
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.
Townhouse
Built in 1979
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85614, Green Valley, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,232 (100%) |
| Owner Occupied HU | 13,269 (72.8%) |
| Renter Occupied HU | 2,237 (12.3%) |
| Vacant Housing Units | 2,726 (15.0%) |
| Median Home Value | $351,232 |
| Average Home Value | $370,704 |
Housing Distribution
Address Breakdown
Residential
16,448
Single Family
14,920
Multi-Family
1,528
Businesses
472
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
Townhouse
Built in 1979
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85614, Green Valley, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,232 (100%) |
| Owner Occupied HU | 13,269 (72.8%) |
| Renter Occupied HU | 2,237 (12.3%) |
| Vacant Housing Units | 2,726 (15.0%) |
| Median Home Value | $351,232 |
| Average Home Value | $370,704 |
Housing Distribution
Address Breakdown
Residential
16,448
Single Family
14,920
Multi-Family
1,528
Businesses
472
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shawn M Polston • Keller Williams Southern Arizona
Mls Name: MLS of Southern Arizona
Mls Provider:
Mls ID: #22532455