Laurel Plan, Rancho Sahuarita : Entrada Del Toro Saguaro CollectionSahuaritaAZ85629
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, Laurel Plan, Rancho Sahuarita: Entrada Del Toro Saguaro Collection, Sahuarita, AZ, 85629 in Sahuarita earns a 8.32% gross yield at $412,990. Rent of $2,863/mo nets $422/mo after the $1,857/mo mortgage. The 1.54 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $114,102 and $3,804/yr in equity accumulation project a total cumulative return of $183,279.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 6.5% |
| Monthly Cash Flow | $422 | $12,000 |
City averages based on Sahuarita market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,863 |
| Total Monthly Debt Service | $2,277 |
| DSCR Ratio | 1.26x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85629, Sahuarita, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,451 (100%) |
| Owner Occupied HU | 9,514 (83.1%) |
| Renter Occupied HU | 1,318 (11.5%) |
| Vacant Housing Units | 619 ( 5.4%) |
| Median Home Value | $363,239 |
| Average Home Value | $382,557 |
Housing Distribution
Address Breakdown
Residential
11,112
Single Family
10,486
Multi-Family
626
Businesses
248
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85629, Sahuarita, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,451 (100%) |
| Owner Occupied HU | 9,514 (83.1%) |
| Renter Occupied HU | 1,318 (11.5%) |
| Vacant Housing Units | 619 ( 5.4%) |
| Median Home Value | $363,239 |
| Average Home Value | $382,557 |
Housing Distribution
Address Breakdown
Residential
11,112
Single Family
10,486
Multi-Family
626
Businesses
248
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
