9846 E Gray Hawk DrTucsonAZ85730
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 9846 E Gray Hawk Dr, Tucson, AZ, 85730 in Tucson the bet is firmly on appreciation. Rental yield 5.98%. The 5.98% gross yield on a $412,705 price is below income-first thresholds, but 5%/yr value growth projects $114,023 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (1.11) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $127,722.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6% | 6.2% |
| Monthly Cash Flow | $(444) | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,056 |
| Total Monthly Debt Service | $2,335 |
| DSCR Ratio | 0.88x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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
5,662 sqft lot
$N/A/sqft
$60 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85730, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,825 (100%) |
| Owner Occupied HU | 11,644 (69.2%) |
| Renter Occupied HU | 4,304 (25.6%) |
| Vacant Housing Units | 877 ( 5.2%) |
| Median Home Value | $291,194 |
| Average Home Value | $331,370 |
Housing Distribution
Address Breakdown
Residential
16,414
Single Family
14,151
Multi-Family
2,263
Businesses
233
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
5,662 sqft lot
$N/A/sqft
$60 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85730, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,825 (100%) |
| Owner Occupied HU | 11,644 (69.2%) |
| Renter Occupied HU | 4,304 (25.6%) |
| Vacant Housing Units | 877 ( 5.2%) |
| Median Home Value | $291,194 |
| Average Home Value | $331,370 |
Housing Distribution
Address Breakdown
Residential
16,414
Single Family
14,151
Multi-Family
2,263
Businesses
233
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michele J Durco Ahern • DRH Properties Inc.
Mls Name: MLS of Southern Arizona
Mls Provider:
Mls ID: #22519306
Disclaimer: The data relating to real estate listings on this website comes in part from the Internet Data Exchange (IDX) program of Multiple Listing Service of Southern Arizona. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Listings provided by brokerages other than Zillow, Inc. are identified with the MLSSAZ IDX Logo. All Information Is Deemed Reliable But Is Not Guaranteed Accurate. Listing information Copyright 2025 MLS of Southern Arizona. All Rights Reserved.