Brandy Plan, Westbridge At SilverbellTucsonAZ85745
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, Brandy Plan, Westbridge At Silverbell, Tucson, AZ, 85745 in Tucson earns a 8.26% gross yield at $397,000. Rent of $2,734/mo nets $387/mo after the $1,785/mo mortgage. The 1.53 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $109,684 and $3,656/yr in equity accumulation project a total cumulative return of $175,016.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 6.2% |
| Monthly Cash Flow | $387 | $450 |
City averages based on Tucson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,734 |
| Total Monthly Debt Service | $2,189 |
| DSCR Ratio | 1.25x |
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85745, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,669 (100%) |
| Owner Occupied HU | 11,090 (59.4%) |
| Renter Occupied HU | 6,013 (32.2%) |
| Vacant Housing Units | 1,566 ( 8.4%) |
| Median Home Value | $368,677 |
| Average Home Value | $413,651 |
Housing Distribution
Address Breakdown
Residential
16,954
Single Family
13,628
Multi-Family
3,326
Businesses
631
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85745, Tucson, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,669 (100%) |
| Owner Occupied HU | 11,090 (59.4%) |
| Renter Occupied HU | 6,013 (32.2%) |
| Vacant Housing Units | 1,566 ( 8.4%) |
| Median Home Value | $368,677 |
| Average Home Value | $413,651 |
Housing Distribution
Address Breakdown
Residential
16,954
Single Family
13,628
Multi-Family
3,326
Businesses
631
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices