Nirvana Plan, La Estancia - Arcadia, Tucson, AZ, 85756 | $486/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2083 sft

8022 S Fenway Dr, Tucson, AZ, 85706

4 Bed
3 Bath
2694 sft

12696 E Caden Dr, Vail, AZ, 85641

2 Bed
2 Bath
1824 sft

8001 N Casas Placita, Tucson, AZ, 85742

4 Bed
2 Bath
1873 sft

111 S Beyerville Pl, Sahuarita, AZ, 85629

Nearby investment properties with comparable prices

3 Bed
2 Bath
1578 sft

6945 W Indian Clover Way, Tucson, AZ, 85757

3 Bed
2 Bath
1485 sft

7342 E Placita Positivo, Tucson, AZ, 85715

3 Bed
2 Bath
1433 sft

1720 N Wild Hyacinth Dr, Tucson, AZ, 85715

3 Bed
2 Bath
1329 sft

1905 N Palo Verde Blvd, Tucson, AZ, 85716

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

Explore more listings using simple english

Investment Highlights

Total monthly income equals $2,726/mo, and annual cash flow comes to $5,828/yr on $125,639 invested. Return on cash invested is 24.55% in year one, and rental yield stands at 8.63% on a $379,000 basis. Equity gained on principal adds $2,446/yr, and 5% annual appreciation accumulates to $104,711 by year five. Five-year ROI measures 127.35% and total cumulative return in cash reaches $159,995. For financing, Ziffy Mortgage’s DSCR program evaluates $2,726/mo property income against a $1,855/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA